Unit: 1.000.000đ
  Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
1. Total business operating revenue 20,878 10,388 2,568 3,430 3,210
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 20,878 10,388 2,568 3,430 3,210
4. Cost of goods sold 20,707 13,576 4,160 4,180 4,747
5. Gross profit (3)-(4) 171 -3,188 -1,592 -751 -1,536
6. Revenue of financial operations 17,689 10 721 -1,359 24
7. Financial expense 5,206 45,435 4,272 40,923 3,563
-In which: Loan interest expenses 5,203 37,708 4,272 39,773 3,563
8. Profit or loss from joint ventures, associated companies 0 -1,215 -1,865 0
9. Cost of sales 896 19 16 12
10. Enterprise administration expenses 4,789 8,421 3,107 7,970 5,897
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 6,968 -58,268 -8,251 -52,884 -10,985
12. Other income 296 197 235 967 0
13. Other expenses 26,117 146 102 279 1,867
14. Other profit (12)-(13) -25,822 51 133 689 -1,867
15. Total accounting profit before tax (11)+(14) -18,853 -58,217 -8,118 -52,195 -12,852
16. Costs of current corporate income tax 0 0
17. Costs of deferred corporate income tax 0 0
18. Costs of corporate income tax (16)+(17) 0 0
19. Profit after corporate income tax (15)-(18) -18,853 -58,217 -8,118 -52,195 -12,852
20. Interest after tax of shareholders who not control 0 0
21. Profit after tax of parent company shareholders (19)-(20) -18,853 -58,217 -8,118 -52,195 -12,852
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)