Unit: 1.000.000đ
  Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
1. Total business operating revenue 16,240 18,290 43,968 36,345 14,639
2. Deductions of revenue 0
3. Net revenues (1)-(2) 16,240 18,290 43,968 36,345 14,639
4. Cost of goods sold 18,885 21,297 33,150 21,948 14,975
5. Gross profit (3)-(4) -2,645 -3,007 10,818 14,398 -336
6. Revenue of financial operations 3,407 3,376 4,416 486 2,383
7. Financial expense 2,348 2,693 2,218 10,557 1,686
-In which: Loan interest expenses 2,348 2,693 2,218 8,220 1,686
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 35 1,994 2,408 904
10. Enterprise administration expenses 742 1,205 743 1,029 757
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -2,364 -3,529 10,279 890 -1,300
12. Other income 950 0 154
13. Other expenses 1,171 1 0 154
14. Other profit (12)-(13) -221 -1 0
15. Total accounting profit before tax (11)+(14) -2,585 -3,529 10,277 890 -1,300
16. Costs of current corporate income tax 1,049 1,041 0
17. Costs of deferred corporate income tax -1,425 -665 672
18. Costs of corporate income tax (16)+(17) 1,049 1,041 -1,425 -665 672
19. Profit after corporate income tax (15)-(18) -3,633 -4,570 11,702 1,555 -1,972
20. Interest after tax of shareholders who not control -181 -184 249 119 -118
21. Profit after tax of parent company shareholders (19)-(20) -3,452 -4,385 11,453 1,436 -1,854
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)