Unit: 1.000.000đ
  Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025
1. Total business operating revenue 22,277 30,284 28,937 31,012 16,922
2. Deductions of revenue 0 0 0
3. Net revenues (1)-(2) 22,277 30,284 28,937 31,012 16,922
4. Cost of goods sold 18,568 24,156 23,102 24,999 15,082
5. Gross profit (3)-(4) 3,710 6,128 5,835 6,013 1,840
6. Revenue of financial operations 46 45 47 51 49
7. Financial expense 16,808 16,616 2,017 1,951 2,017
-In which: Loan interest expenses 16,808 16,616 2,017 1,951 2,017
8. Profit or loss from joint ventures, associated companies 0 0 0
9. Cost of sales 0 0 0
10. Enterprise administration expenses 2,539 2,635 3,790 2,446 1,469
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -15,591 -13,078 74 1,667 -1,596
12. Other income 0 0 1,170 0
13. Other expenses 190 1 70 0
14. Other profit (12)-(13) -190 -1 -70 1,170 0
15. Total accounting profit before tax (11)+(14) -15,781 -13,079 4 2,837 -1,596
16. Costs of current corporate income tax 0 0 0
17. Costs of deferred corporate income tax 0 0 0
18. Costs of corporate income tax (16)+(17) 0 0 0
19. Profit after corporate income tax (15)-(18) -15,781 -13,079 4 2,837 -1,596
20. Interest after tax of shareholders who not control 0 0 0
21. Profit after tax of parent company shareholders (19)-(20) -15,781 -13,079 4 2,837 -1,596
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)