Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
1. Total business operating revenue 37,545 34,040 83,961 68,344 130,683
2. Deductions of revenue 29 0 0
3. Net revenues (1)-(2) 37,545 34,010 83,961 68,344 130,683
4. Cost of goods sold 31,925 39,967 88,685 79,207 140,250
5. Gross profit (3)-(4) 5,620 -5,956 -4,724 -10,863 -9,567
6. Revenue of financial operations 3 3 7 5 11
7. Financial expense 22,073 21,593 21,833 22,073 21,593
-In which: Loan interest expenses 22,073 21,593 21,833 22,073 21,593
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 129 205 201 255 203
10. Enterprise administration expenses 1,209 1,451 1,320 1,523 1,432
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -17,788 -29,203 -28,071 -34,708 -32,784
12. Other income 14,000 13,000 14,000 14,000 15,000
13. Other expenses 11,726 57 399 0 264
14. Other profit (12)-(13) 2,274 12,943 13,601 14,000 14,736
15. Total accounting profit before tax (11)+(14) -15,514 -16,260 -14,471 -20,708 -18,048
16. Costs of current corporate income tax 0 0
17. Costs of deferred corporate income tax 0 0
18. Costs of corporate income tax (16)+(17) 0 0
19. Profit after corporate income tax (15)-(18) -15,514 -16,260 -14,471 -20,708 -18,048
20. Interest after tax of shareholders who not control 0 0
21. Profit after tax of parent company shareholders (19)-(20) -15,514 -16,260 -14,471 -20,708 -18,048
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS) 0