Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 32,351 25,869 28,871 31,045 29,420
2. Deductions of revenue 0
3. Net revenues (1)-(2) 32,351 25,869 28,871 31,045 29,420
4. Cost of goods sold 25,204 22,826 23,540 23,626 24,946
5. Gross profit (3)-(4) 7,147 3,043 5,331 7,418 4,473
6. Revenue of financial operations 240 7 2 3 23
7. Financial expense 4,720 3,876 4,205 3,125 3,250
-In which: Loan interest expenses 4,484 3,853 3,413 3,254 3,017
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 1,261 963 775 833 898
10. Enterprise administration expenses 7,179 6,137 7,156 6,904 9,241
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -5,773 -7,926 -6,804 -3,441 -8,892
12. Other income 30 191 0 9
13. Other expenses 224 0 0 0
14. Other profit (12)-(13) -194 0 191 0 8
15. Total accounting profit before tax (11)+(14) -5,967 -7,926 -6,613 -3,441 -8,884
16. Costs of current corporate income tax 501 0
17. Costs of deferred corporate income tax 0
18. Costs of corporate income tax (16)+(17) 501 0
19. Profit after corporate income tax (15)-(18) -6,468 -7,926 -6,613 -3,441 -8,884
20. Interest after tax of shareholders who not control 0
21. Profit after tax of parent company shareholders (19)-(20) -6,468 -7,926 -6,613 -3,441 -8,884
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)