Unit: 1.000.000đ
  Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
1. Total business operating revenue 34,875 39,553 36,308 50,030 39,610
2. Deductions of revenue
3. Net revenues (1)-(2) 34,875 39,553 36,308 50,030 39,610
4. Cost of goods sold 36,158 40,170 37,924 48,764 41,501
5. Gross profit (3)-(4) -1,283 -617 -1,616 1,266 -1,891
6. Revenue of financial operations 0 0 0 0 0
7. Financial expense 4,605 4,938 2,778 10,352 3,065
-In which: Loan interest expenses 4,605 4,907 2,778 5,642 3,065
8. Profit or loss from joint ventures, associated companies
9. Cost of sales 590 303 365 331 414
10. Enterprise administration expenses 2,835 2,836 2,494 3,200 3,126
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -9,314 -8,694 -7,254 -12,617 -8,496
12. Other income 0 0
13. Other expenses 4 12 9 54 6
14. Other profit (12)-(13) -4 -12 -9 -54 -6
15. Total accounting profit before tax (11)+(14) -9,317 -8,707 -7,263 -12,672 -8,501
16. Costs of current corporate income tax
17. Costs of deferred corporate income tax
18. Costs of corporate income tax (16)+(17)
19. Profit after corporate income tax (15)-(18) -9,317 -8,707 -7,263 -12,672 -8,501
20. Interest after tax of shareholders who not control
21. Profit after tax of parent company shareholders (19)-(20) -9,317 -8,707 -7,263 -12,672 -8,501
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)