Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 372,778 21,425 16,722 15,515 16,770
2. Deductions of revenue 0 0 3,800
3. Net revenues (1)-(2) 372,778 21,425 16,722 15,515 12,970
4. Cost of goods sold 43,282 9,021 5,426 5,036 2,143
5. Gross profit (3)-(4) 329,497 12,404 11,296 10,479 10,826
6. Revenue of financial operations 32 0 210 0 179
7. Financial expense 26,000 24,949 25,191 25,434 65,930
-In which: Loan interest expenses 26,000 24,949 25,191 25,434 65,930
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 0
10. Enterprise administration expenses 1,206 1,176 1,432 993 3,802
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 302,323 -13,720 -15,116 -15,948 -58,727
12. Other income 0
13. Other expenses 0 0
14. Other profit (12)-(13) 0 0
15. Total accounting profit before tax (11)+(14) 302,323 -13,720 -15,116 -15,948 -58,727
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
19. Profit after corporate income tax (15)-(18) 302,323 -13,720 -15,116 -15,948 -58,727
20. Interest after tax of shareholders who not control 0
21. Profit after tax of parent company shareholders (19)-(20) 302,323 -13,720 -15,116 -15,948 -58,727
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)