Unit: 1.000.000đ
  Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
1. Total business operating revenue 7,029 6,001 1,011 1,066 489
2. Deductions of revenue
3. Net revenues (1)-(2) 7,029 6,001 1,011 1,066 489
4. Cost of goods sold 1,687 1,321 91 62 24
5. Gross profit (3)-(4) 5,341 4,679 921 1,005 465
6. Revenue of financial operations 0 10 0 116 73
7. Financial expense 3,200 3,682 69 -445 1,723
-In which: Loan interest expenses 3,200 3,682 69 -445 1,723
8. Profit or loss from joint ventures, associated companies -9 -9 -10 -10 -10
9. Cost of sales
10. Enterprise administration expenses 771 740 699 1,188 828
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 1,361 258 143 367 -2,023
12. Other income 182 14,695
13. Other expenses 2 1 1 1 230
14. Other profit (12)-(13) -2 -1 -1 181 14,465
15. Total accounting profit before tax (11)+(14) 1,359 257 142 549 12,442
16. Costs of current corporate income tax 425 205 171 134 2,857
17. Costs of deferred corporate income tax -125 -125 -120 -2 -65
18. Costs of corporate income tax (16)+(17) 299 81 52 132 2,792
19. Profit after corporate income tax (15)-(18) 1,060 177 90 417 9,650
20. Interest after tax of shareholders who not control 487 97 42 240 -622
21. Profit after tax of parent company shareholders (19)-(20) 573 80 49 176 10,272
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)