Unit: 1.000.000đ
  Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
1. Total business operating revenue 83,961 68,344 130,683 167,611 204,732
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 83,961 68,344 130,683 167,611 204,732
4. Cost of goods sold 88,685 79,207 140,250 172,235 212,616
5. Gross profit (3)-(4) -4,724 -10,863 -9,567 -4,624 -7,884
6. Revenue of financial operations 7 5 11 262 575
7. Financial expense 21,833 22,073 21,593 21,833 22,066
-In which: Loan interest expenses 21,833 22,073 21,593 22,066
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 201 255 203 181 137
10. Enterprise administration expenses 1,320 1,523 1,432 1,314 1,379
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -28,071 -34,708 -32,784 -27,690 -30,891
12. Other income 14,000 14,000 15,000 15,000 42,688
13. Other expenses 399 0 264 0 5,211
14. Other profit (12)-(13) 13,601 14,000 14,736 15,000 37,477
15. Total accounting profit before tax (11)+(14) -14,471 -20,708 -18,048 -12,691 6,586
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 0
19. Profit after corporate income tax (15)-(18) -14,471 -20,708 -18,048 -12,691 6,586
20. Interest after tax of shareholders who not control 0 0
21. Profit after tax of parent company shareholders (19)-(20) -14,471 -20,708 -18,048 -12,691 6,586
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS) 0 0