Unit: 1.000.000đ
  Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
1. Total business operating revenue 753,602 125,793 546,297 46,335 528,598
2. Deductions of revenue 292 0 0
3. Net revenues (1)-(2) 753,309 125,793 546,297 46,335 528,598
4. Cost of goods sold 718,960 116,529 537,287 36,980 522,966
5. Gross profit (3)-(4) 34,349 9,264 9,009 9,356 5,632
6. Revenue of financial operations 6,037 2,358 1,277 1,373 -1,194
7. Financial expense 24,015 11,156 15,650 13,277 10,612
-In which: Loan interest expenses 25,172 11,110 15,498 13,277 10,602
8. Profit or loss from joint ventures, associated companies 3,330 0 0
9. Cost of sales 5,385 4,441 2,636 1,849 2,500
10. Enterprise administration expenses 19,707 3,300 10,224 5,618 16,371
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -5,390 -7,274 -18,222 -10,015 -25,044
12. Other income -220 25 1,212 123 870
13. Other expenses 143 919 1,132 266 956
14. Other profit (12)-(13) -363 -894 80 -143 -86
15. Total accounting profit before tax (11)+(14) -5,753 -8,167 -18,143 -10,158 -25,130
16. Costs of current corporate income tax -3,252 0 0
17. Costs of deferred corporate income tax 0 0 0
18. Costs of corporate income tax (16)+(17) -3,252 0 0
19. Profit after corporate income tax (15)-(18) -2,500 -8,167 -18,143 -10,158 -25,130
20. Interest after tax of shareholders who not control 1,676 -135 -77 -142 -127
21. Profit after tax of parent company shareholders (19)-(20) -4,176 -8,032 -18,066 -10,016 -25,003
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)