Unit: 1.000.000đ
  Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
1. Total business operating revenue 22,274 76,932 116,898 139,893 118,800
2. Deductions of revenue 728 0
3. Net revenues (1)-(2) 22,274 76,203 116,898 139,893 118,800
4. Cost of goods sold 23,012 53,830 109,554 132,985 114,731
5. Gross profit (3)-(4) -738 22,374 7,343 6,908 4,069
6. Revenue of financial operations 562 2,002 1,974 3,098 2,700
7. Financial expense 286 1,040 3,719 3,345 2,631
-In which: Loan interest expenses 216 834 1,707 2,657 1,969
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 844 1,486 1,887 2,270 2,080
10. Enterprise administration expenses 1,602 3,778 2,388 3,017 3,155
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -2,909 18,071 1,323 1,373 -1,096
12. Other income 382 1,315 697 448 1,453
13. Other expenses 180 580 301 334 254
14. Other profit (12)-(13) 202 735 397 114 1,199
15. Total accounting profit before tax (11)+(14) -2,706 18,805 1,720 1,488 103
16. Costs of current corporate income tax 3,822 344 274 21
17. Costs of deferred corporate income tax 0
18. Costs of corporate income tax (16)+(17) 3,822 344 274 21
19. Profit after corporate income tax (15)-(18) -2,706 14,983 1,376 1,213 82
20. Interest after tax of shareholders who not control 0
21. Profit after tax of parent company shareholders (19)-(20) -2,706 14,983 1,376 1,213 82
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS) 0 0