Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 200,824 39,633 22,448 7,791
2. Deductions of revenue 39 46 79 69
3. Net revenues (1)-(2) 200,786 39,587 22,369 7,722
4. Cost of goods sold 161,945 38,318 39,933 23,923 16,639
5. Gross profit (3)-(4) 38,841 1,269 -17,563 -16,202 -16,639
6. Revenue of financial operations -538 354 177 219 283
7. Financial expense 25,242 22,657 22,890 20,808 20,371
-In which: Loan interest expenses 24,737 22,533 22,833 22,262 22,007
8. Profit or loss from joint ventures, associated companies -50 -62 54 -10 16
9. Cost of sales 0 11 407 428
10. Enterprise administration expenses 3,164 6,063 71,609 4,269 116,176
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 9,847 -27,159 -111,842 -41,476 -153,315
12. Other income 0 6 3 3 397
13. Other expenses 1,483 94 506 10,793 4,227
14. Other profit (12)-(13) -1,483 -88 -503 -10,790 -3,830
15. Total accounting profit before tax (11)+(14) 8,363 -27,246 -112,345 -52,266 -157,145
16. Costs of current corporate income tax 26
17. Costs of deferred corporate income tax -224 -250 -572 -882 239
18. Costs of corporate income tax (16)+(17) -198 -250 -572 -882 239
19. Profit after corporate income tax (15)-(18) 8,561 -26,996 -111,772 -51,384 -157,384
20. Interest after tax of shareholders who not control 105 -1,164 -3,570 -5,284 -3,385
21. Profit after tax of parent company shareholders (19)-(20) 8,455 -25,833 -108,203 -46,100 -153,999
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)