Unit: 1.000.000đ
  Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
1. Total business operating revenue 19,872 46,340 79,646 32,569 14,615
2. Deductions of revenue 0
3. Net revenues (1)-(2) 19,872 46,340 79,646 32,569 14,615
4. Cost of goods sold 20,477 23,669 26,692 22,230 19,036
5. Gross profit (3)-(4) -605 22,670 52,955 10,339 -4,420
6. Revenue of financial operations 991 760 228 239 238
7. Financial expense 7,900 6,032 5,734 5,028 4,346
-In which: Loan interest expenses 6,438 6,032 5,734 5,028 4,346
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 0
10. Enterprise administration expenses 1,386 1,687 1,381 1,414 1,181
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -8,900 15,712 46,067 4,136 -9,709
12. Other income 306
13. Other expenses 1 1 29 36
14. Other profit (12)-(13) 305 -1 -29 -36
15. Total accounting profit before tax (11)+(14) -8,596 15,711 46,038 4,100 -9,709
16. Costs of current corporate income tax 0 681 2,365 249
17. Costs of deferred corporate income tax 0
18. Costs of corporate income tax (16)+(17) 0 681 2,365 249
19. Profit after corporate income tax (15)-(18) -8,596 15,030 43,673 3,851 -9,709
20. Interest after tax of shareholders who not control 0
21. Profit after tax of parent company shareholders (19)-(20) -8,596 15,030 43,673 3,851 -9,709
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)