Unit: 1.000.000đ
  Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
1. Total business operating revenue 5,413 5,924 6,199 7,335 7,061
2. Deductions of revenue 0
3. Net revenues (1)-(2) 5,413 5,924 6,199 7,335 7,061
4. Cost of goods sold 6,794 7,703 7,780 16,650 9,114
5. Gross profit (3)-(4) -1,381 -1,779 -1,581 -9,315 -2,053
6. Revenue of financial operations 12 15 3 6 18
7. Financial expense 10,503 14,133 28,500 11,938 10,500
-In which: Loan interest expenses 10,500 14,133 10,500 0 10,500
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 1,061 1,018 1,618 1,027 495
10. Enterprise administration expenses 2,761 11,033 46,685 2,368 2,248
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -15,694 -27,948 -78,382 -24,641 -15,278
12. Other income 1 0 839 10,748 10,357
13. Other expenses 0 1,231 54 7,637 6,042
14. Other profit (12)-(13) 1 -1,231 785 3,112 4,315
15. Total accounting profit before tax (11)+(14) -15,693 -29,179 -77,597 -21,530 -10,963
16. Costs of current corporate income tax -811 631
17. Costs of deferred corporate income tax 0 -1,736
18. Costs of corporate income tax (16)+(17) -811 631 -1,736
19. Profit after corporate income tax (15)-(18) -15,693 -29,179 -76,786 -22,160 -9,227
20. Interest after tax of shareholders who not control 0 -28
21. Profit after tax of parent company shareholders (19)-(20) -15,693 -29,179 -76,786 -22,160 -9,199
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)