Unit: 1.000.000đ
  Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
1. Total business operating revenue 15,515 16,770 20,855 18,216 18,753
2. Deductions of revenue 0 3,800
3. Net revenues (1)-(2) 15,515 12,970 20,855 18,216 18,753
4. Cost of goods sold 5,036 2,143 6,769 5,913 6,087
5. Gross profit (3)-(4) 10,479 10,826 14,086 12,303 12,666
6. Revenue of financial operations 0 179 0 1 0
7. Financial expense 25,434 65,930 24,821 25,060 25,312
-In which: Loan interest expenses 25,434 65,930 24,821 25,060 25,312
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 0
10. Enterprise administration expenses 993 3,802 1,559 1,695 1,779
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -15,948 -58,727 -12,294 -14,451 -14,425
12. Other income 0 0 0
13. Other expenses 0 1
14. Other profit (12)-(13) 0 0 -1
15. Total accounting profit before tax (11)+(14) -15,948 -58,727 -12,294 -14,451 -14,426
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 0 0
19. Profit after corporate income tax (15)-(18) -15,948 -58,727 -12,294 -14,451 -14,426
20. Interest after tax of shareholders who not control 0
21. Profit after tax of parent company shareholders (19)-(20) -15,948 -58,727 -12,294 -14,451 -14,426
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)