Unit: 1.000.000đ
  Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
1. Total business operating revenue 475,707 75,423 93,716 59,579 15,184
2. Deductions of revenue 88 26,018 0
3. Net revenues (1)-(2) 475,619 49,405 93,716 59,579 15,184
4. Cost of goods sold 453,652 122,739 107,896 72,730 19,877
5. Gross profit (3)-(4) 21,967 -73,335 -14,179 -13,151 -4,693
6. Revenue of financial operations 5,677 -637 6,259 -9,677 159
7. Financial expense 13,596 232,461 102,225 160,616 120,382
-In which: Loan interest expenses 10,726 0
8. Profit or loss from joint ventures, associated companies -2,019 -1,559 -1,032 -877 -928
9. Cost of sales 32,260 26,483 25,713 27,072 27,402
10. Enterprise administration expenses 10,232 8,795 23,385 12,604 5,275
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -30,463 -343,269 -160,275 -223,996 -158,520
12. Other income 2,367 106 5 455 1
13. Other expenses 1,215 1,246 22,320 9,977 5,208
14. Other profit (12)-(13) 1,152 -1,141 -22,315 -9,523 -5,208
15. Total accounting profit before tax (11)+(14) -29,311 -344,410 -182,591 -233,519 -163,728
16. Costs of current corporate income tax 0
17. Costs of deferred corporate income tax 0
18. Costs of corporate income tax (16)+(17) 0
19. Profit after corporate income tax (15)-(18) -29,311 -344,410 -182,591 -233,519 -163,728
20. Interest after tax of shareholders who not control -5,391 -652 -10,540 -2,890 -2,781
21. Profit after tax of parent company shareholders (19)-(20) -23,921 -343,757 -172,051 -230,629 -160,947
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)