Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 86,571 65,838 35,256 30,017 38,913
2. Deductions of revenue
3. Net revenues (1)-(2) 86,571 65,838 35,256 30,017 38,913
4. Cost of goods sold 85,242 64,241 33,764 28,147 37,895
5. Gross profit (3)-(4) 1,329 1,597 1,492 1,871 1,019
6. Revenue of financial operations -5 7 98 0 52
7. Financial expense 3,006 893 1,401 882 1,458
-In which: Loan interest expenses 3,005 893 1,458
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 1,366 1,438 1,193 1,210 1,255
10. Enterprise administration expenses 1,739 1,078 268,777 1,164 216,412
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -4,787 -1,804 -269,782 -1,386 -218,055
12. Other income 149 111 53 3,329 83
13. Other expenses -233 10 7 280 57
14. Other profit (12)-(13) 382 101 46 3,049 25
15. Total accounting profit before tax (11)+(14) -4,405 -1,703 -269,735 1,664 -218,029
16. Costs of current corporate income tax 144 5
17. Costs of deferred corporate income tax
18. Costs of corporate income tax (16)+(17) 144 5
19. Profit after corporate income tax (15)-(18) -4,549 -1,703 -269,735 1,664 -218,035
20. Interest after tax of shareholders who not control
21. Profit after tax of parent company shareholders (19)-(20) -4,549 -1,703 -269,735 1,664 -218,035
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)