Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 13,015 11,258 14,147 11,486 16,162
2. Deductions of revenue 550 0
3. Net revenues (1)-(2) 13,015 11,258 13,597 11,486 16,162
4. Cost of goods sold 13,761 15,110 11,046 12,052 15,285
5. Gross profit (3)-(4) -746 -3,853 2,551 -566 877
6. Revenue of financial operations 15,934 6,876 6,508 6,513 6,536
7. Financial expense 3,645 3,557 3,407 3,296 3,211
-In which: Loan interest expenses 3,645 3,557 3,407 3,296 3,211
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 29 234 510 479 975
10. Enterprise administration expenses 4,630 1,975 2,118 2,291 435
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 6,885 -2,742 3,024 -118 2,793
12. Other income 1,574 3 7 55 -104
13. Other expenses 77 5 4,007 2,116 66,846
14. Other profit (12)-(13) 1,496 -1 -4,000 -2,061 -66,950
15. Total accounting profit before tax (11)+(14) 8,381 -2,744 -976 -2,179 -64,157
16. Costs of current corporate income tax -624 0
17. Costs of deferred corporate income tax 0
18. Costs of corporate income tax (16)+(17) -624 0
19. Profit after corporate income tax (15)-(18) 9,005 -2,744 -976 -2,179 -64,157
20. Interest after tax of shareholders who not control 0
21. Profit after tax of parent company shareholders (19)-(20) 9,005 -2,744 -976 -2,179 -64,157
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)