Unit: 1.000.000đ
  Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
1. Total business operating revenue 39,633 22,448 7,791
2. Deductions of revenue 46 79 69
3. Net revenues (1)-(2) 39,587 22,369 7,722
4. Cost of goods sold 38,318 39,933 23,923 16,639 16,873
5. Gross profit (3)-(4) 1,269 -17,563 -16,202 -16,639 -16,873
6. Revenue of financial operations 354 177 219 283 233
7. Financial expense 22,657 22,890 20,808 20,371 20,361
-In which: Loan interest expenses 22,533 22,833 22,262 22,007 21,775
8. Profit or loss from joint ventures, associated companies -62 54 -10 16 0
9. Cost of sales 11 407 428 409
10. Enterprise administration expenses 6,063 71,609 4,269 116,176 49,902
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -27,159 -111,842 -41,476 -153,315 -87,313
12. Other income 6 3 3 397
13. Other expenses 94 506 10,793 4,227 0
14. Other profit (12)-(13) -88 -503 -10,790 -3,830 0
15. Total accounting profit before tax (11)+(14) -27,246 -112,345 -52,266 -157,145 -87,313
16. Costs of current corporate income tax
17. Costs of deferred corporate income tax -250 -572 -882 239 -325
18. Costs of corporate income tax (16)+(17) -250 -572 -882 239 -325
19. Profit after corporate income tax (15)-(18) -26,996 -111,772 -51,384 -157,384 -86,987
20. Interest after tax of shareholders who not control -1,164 -3,570 -5,284 -3,385
21. Profit after tax of parent company shareholders (19)-(20) -25,833 -108,203 -46,100 -153,999 -86,987
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)