Unit: 1.000.000đ
  Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
1. Total business operating revenue 9,380 118,152 189,949 562,243 63,015
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 9,380 118,152 189,949 562,243 63,015
4. Cost of goods sold 9,610 103,509 180,264 425,300 57,890
5. Gross profit (3)-(4) -231 14,643 9,686 136,943 5,125
6. Revenue of financial operations 18 103 25 35 96
7. Financial expense 684 505 255 1,439 15,302
-In which: Loan interest expenses 684 505 255 1,439 12,407
8. Profit or loss from joint ventures, associated companies 144 101 241 0
9. Cost of sales 274 167 323 111 107
10. Enterprise administration expenses 6,502 7,219 8,894 16,390 11,277
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -7,673 6,999 340 119,278 -21,465
12. Other income 2,652 83 3,544 1,899 108
13. Other expenses 78 178 26 9 0
14. Other profit (12)-(13) 2,574 -95 3,518 1,891 108
15. Total accounting profit before tax (11)+(14) -5,099 6,904 3,858 121,169 -21,357
16. Costs of current corporate income tax 399 772 24,144 0
17. Costs of deferred corporate income tax 0 0
18. Costs of corporate income tax (16)+(17) 399 772 24,144 0
19. Profit after corporate income tax (15)-(18) -5,099 6,505 3,087 97,024 -21,357
20. Interest after tax of shareholders who not control 0 0
21. Profit after tax of parent company shareholders (19)-(20) -5,099 6,505 3,087 97,024 -21,357
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)