Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 53,569 27,286 17,093 1,063 1,978
2. Deductions of revenue 0 0 0
3. Net revenues (1)-(2) 53,569 27,286 17,093 1,063 1,978
4. Cost of goods sold 45,538 25,460 15,098 792 1,126
5. Gross profit (3)-(4) 8,031 1,827 1,995 270 853
6. Revenue of financial operations 326 0 0 353 93
7. Financial expense 2,764 1,733 1,359 925 209
-In which: Loan interest expenses 178 1,733 1,359 925 -2,995
8. Profit or loss from joint ventures, associated companies -1,046 -646 -725 -320 -3,846
9. Cost of sales 0 0 0 266 726
10. Enterprise administration expenses 1,178 1,149 1,171 446 3,736
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 3,368 -1,701 -1,261 -1,334 -7,571
12. Other income 0 0 0
13. Other expenses 103 0 18 568 486
14. Other profit (12)-(13) -103 0 -18 -568 -486
15. Total accounting profit before tax (11)+(14) 3,264 -1,702 -1,279 -1,902 -8,058
16. Costs of current corporate income tax 278 170 79 -128
17. Costs of deferred corporate income tax 0 0 0
18. Costs of corporate income tax (16)+(17) 278 170 79 -128
19. Profit after corporate income tax (15)-(18) 2,986 -1,872 -1,358 -1,902 -7,929
20. Interest after tax of shareholders who not control 17 -46 -35 -54 -94
21. Profit after tax of parent company shareholders (19)-(20) 2,969 -1,826 -1,323 -1,848 -7,835
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)