Unit: 1.000.000đ
  Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
1. Total business operating revenue 5,924 6,199 7,335 7,061 4,776
2. Deductions of revenue 0 25
3. Net revenues (1)-(2) 5,924 6,199 7,335 7,061 4,751
4. Cost of goods sold 7,703 7,780 16,650 9,114 5,530
5. Gross profit (3)-(4) -1,779 -1,581 -9,315 -2,053 -779
6. Revenue of financial operations 15 3 6 18 8
7. Financial expense 14,133 28,500 11,938 10,500 12,398
-In which: Loan interest expenses 14,133 10,500 0 10,500 10,635
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 1,018 1,618 1,027 495 623
10. Enterprise administration expenses 11,033 46,685 2,368 2,248 1,187
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -27,948 -78,382 -24,641 -15,278 -14,979
12. Other income 0 839 10,748 10,357 311
13. Other expenses 1,231 54 7,637 6,042 858
14. Other profit (12)-(13) -1,231 785 3,112 4,315 -548
15. Total accounting profit before tax (11)+(14) -29,179 -77,597 -21,530 -10,963 -15,527
16. Costs of current corporate income tax -811 631 20
17. Costs of deferred corporate income tax 0 -1,736 -1,819
18. Costs of corporate income tax (16)+(17) -811 631 -1,736 -1,799
19. Profit after corporate income tax (15)-(18) -29,179 -76,786 -22,160 -9,227 -13,729
20. Interest after tax of shareholders who not control 0 -28 -49
21. Profit after tax of parent company shareholders (19)-(20) -29,179 -76,786 -22,160 -9,199 -13,680
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)