Unit: 1.000.000đ
  Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
1. Total business operating revenue 2,350 3,723 5,664 2,358 5,958
2. Deductions of revenue 0
3. Net revenues (1)-(2) 2,350 3,723 5,664 2,358 5,958
4. Cost of goods sold 1,472 2,926 7,124 1,472 5,650
5. Gross profit (3)-(4) 878 797 -1,460 886 308
6. Revenue of financial operations 0 594 0 0 13
7. Financial expense 6,230 6,320 9,065 6,121 11,881
-In which: Loan interest expenses 6,231 6,288 7,957 6,162 7,050
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 0
10. Enterprise administration expenses 1,682 1,177 1,704 964 1,536
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -7,034 -6,106 -12,228 -6,199 -13,096
12. Other income 0
13. Other expenses 80 89 80 1,234 65,309
14. Other profit (12)-(13) -80 -89 -80 -1,234 -65,309
15. Total accounting profit before tax (11)+(14) -7,114 -6,195 -12,309 -7,432 -78,405
16. Costs of current corporate income tax 0
17. Costs of deferred corporate income tax 6 6 1,288 7 1,124
18. Costs of corporate income tax (16)+(17) 6 6 1,288 7 1,124
19. Profit after corporate income tax (15)-(18) -7,121 -6,201 -13,597 -7,439 -79,529
20. Interest after tax of shareholders who not control 0 0 -376 0 -1,639
21. Profit after tax of parent company shareholders (19)-(20) -7,121 -6,201 -13,221 -7,439 -77,890
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)