Unit: 1.000.000đ
  Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025
1. Total business operating revenue 20,481 37,545 34,040 83,961 68,344
2. Deductions of revenue 29 0
3. Net revenues (1)-(2) 20,481 37,545 34,010 83,961 68,344
4. Cost of goods sold 19,551 31,925 39,967 88,685 79,207
5. Gross profit (3)-(4) 930 5,620 -5,956 -4,724 -10,863
6. Revenue of financial operations 3 3 3 7 5
7. Financial expense 22,073 22,073 21,593 21,833 22,073
-In which: Loan interest expenses 22,073 22,073 21,593 21,833 22,073
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 169 129 205 201 255
10. Enterprise administration expenses 1,118 1,209 1,451 1,320 1,523
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -22,428 -17,788 -29,203 -28,071 -34,708
12. Other income 13,000 14,000 13,000 14,000 14,000
13. Other expenses 7,781 11,726 57 399 0
14. Other profit (12)-(13) 5,219 2,274 12,943 13,601 14,000
15. Total accounting profit before tax (11)+(14) -17,208 -15,514 -16,260 -14,471 -20,708
16. Costs of current corporate income tax 0
17. Costs of deferred corporate income tax 0
18. Costs of corporate income tax (16)+(17) 0
19. Profit after corporate income tax (15)-(18) -17,208 -15,514 -16,260 -14,471 -20,708
20. Interest after tax of shareholders who not control 0
21. Profit after tax of parent company shareholders (19)-(20) -17,208 -15,514 -16,260 -14,471 -20,708
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)