Unit: 1.000.000đ
  Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
1. Total business operating revenue 63,555 38,299 12,691 39,851 7,242
2. Deductions of revenue 0 329 8
3. Net revenues (1)-(2) 63,555 38,299 12,691 39,522 7,234
4. Cost of goods sold 56,610 35,529 7,954 32,277 9,248
5. Gross profit (3)-(4) 6,945 2,769 4,737 7,245 -2,014
6. Revenue of financial operations 412 540 616 746 628
7. Financial expense 5,445 3,799 4,625 4,786 1,903
-In which: Loan interest expenses 4,202 5,030 4,286 5,020 1,854
8. Profit or loss from joint ventures, associated companies -1,452 -2,208 -2,608 -1,257
9. Cost of sales 142 140 73 74 80
10. Enterprise administration expenses 4,468 34,715 4,559 5,107 4,833
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -4,151 -37,554 -6,512 -3,234 -8,202
12. Other income 169 -6 0 0
13. Other expenses 190 70 4,007 122 45
14. Other profit (12)-(13) -21 -76 -4,007 -122 -45
15. Total accounting profit before tax (11)+(14) -4,172 -37,629 -10,519 -3,356 -8,247
16. Costs of current corporate income tax -785 0 342 -62
17. Costs of deferred corporate income tax 0
18. Costs of corporate income tax (16)+(17) -785 0 342 -62 0
19. Profit after corporate income tax (15)-(18) -3,387 -37,629 -10,861 -3,294 -8,247
20. Interest after tax of shareholders who not control -316 1,772 -403 248 -297
21. Profit after tax of parent company shareholders (19)-(20) -3,071 -39,401 -10,458 -3,541 -7,950
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS) 0