Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 31,105 20,878 10,388 2,568 3,430
2. Deductions of revenue -10 0
3. Net revenues (1)-(2) 31,115 20,878 10,388 2,568 3,430
4. Cost of goods sold 31,120 20,707 13,576 4,160 4,180
5. Gross profit (3)-(4) -5 171 -3,188 -1,592 -751
6. Revenue of financial operations 1,140 17,689 10 721 -1,359
7. Financial expense 40,960 5,206 45,435 4,272 40,923
-In which: Loan interest expenses 40,113 5,203 37,708 4,272 39,773
8. Profit or loss from joint ventures, associated companies -21,195 0 -1,215 -1,865
9. Cost of sales 1,335 896 19 16
10. Enterprise administration expenses 77,502 4,789 8,421 3,107 7,970
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -139,857 6,968 -58,268 -8,251 -52,884
12. Other income 102 296 197 235 967
13. Other expenses 58 26,117 146 102 279
14. Other profit (12)-(13) 45 -25,822 51 133 689
15. Total accounting profit before tax (11)+(14) -139,813 -18,853 -58,217 -8,118 -52,195
16. Costs of current corporate income tax 0
17. Costs of deferred corporate income tax 0
18. Costs of corporate income tax (16)+(17) 0
19. Profit after corporate income tax (15)-(18) -139,813 -18,853 -58,217 -8,118 -52,195
20. Interest after tax of shareholders who not control 0
21. Profit after tax of parent company shareholders (19)-(20) -139,813 -18,853 -58,217 -8,118 -52,195
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)