Unit: 1.000.000đ
  Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
1. Total business operating revenue 90,246 85,120 47,414 23,855 10,392
2. Deductions of revenue 0
3. Net revenues (1)-(2) 90,246 85,120 47,414 23,855 10,392
4. Cost of goods sold 26,900 21,384 4,270 3,451 3,689
5. Gross profit (3)-(4) 63,346 63,736 43,144 20,404 6,703
6. Revenue of financial operations 66,310 96,045 130,964 39,869 6,067
7. Financial expense -42,748 7,572 33,241 38,528 42,917
-In which: Loan interest expenses 4,318 10,545 8,884 6,057 6,438
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 34,650 47
10. Enterprise administration expenses 13,696 19,094 11,048 11,194 11,799
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 158,708 133,115 129,818 -24,100 -41,993
12. Other income 0 0 1,631 1
13. Other expenses 18 45 178 304
14. Other profit (12)-(13) 0 -18 1,587 -177 -304
15. Total accounting profit before tax (11)+(14) 158,708 133,098 131,405 -24,277 -42,297
16. Costs of current corporate income tax 8,337 11,203 6,513 -26,054
17. Costs of deferred corporate income tax -8,278 -5,444 -398 -398
18. Costs of corporate income tax (16)+(17) 59 5,759 6,115 -26,452
19. Profit after corporate income tax (15)-(18) 158,649 127,338 125,290 2,175 -42,297
20. Interest after tax of shareholders who not control 23,897 30,710 10,594 19,418 1,160
21. Profit after tax of parent company shareholders (19)-(20) 134,753 96,629 114,696 -17,244 -43,457
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)