Unit: 1.000.000đ
  Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
1. Total business operating revenue 4,441 16,240 18,290 43,968 36,345
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 4,441 16,240 18,290 43,968 36,345
4. Cost of goods sold 8,165 18,885 21,297 33,150 21,948
5. Gross profit (3)-(4) -3,724 -2,645 -3,007 10,818 14,398
6. Revenue of financial operations 7,825 3,407 3,376 4,416 486
7. Financial expense 3,757 2,348 2,693 2,218 10,557
-In which: Loan interest expenses 3,187 2,348 2,693 2,218 8,220
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 89 35 1,994 2,408
10. Enterprise administration expenses 30,714 742 1,205 743 1,029
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -30,459 -2,364 -3,529 10,279 890
12. Other income 0 950 0
13. Other expenses 0 1,171 1 0
14. Other profit (12)-(13) 0 -221 -1 0
15. Total accounting profit before tax (11)+(14) -30,459 -2,585 -3,529 10,277 890
16. Costs of current corporate income tax 199 1,049 1,041 0
17. Costs of deferred corporate income tax 2,061 -1,425 -665
18. Costs of corporate income tax (16)+(17) 2,260 1,049 1,041 -1,425 -665
19. Profit after corporate income tax (15)-(18) -32,719 -3,633 -4,570 11,702 1,555
20. Interest after tax of shareholders who not control -142 -181 -184 249 119
21. Profit after tax of parent company shareholders (19)-(20) -32,576 -3,452 -4,385 11,453 1,436
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)