Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 72,872 67,456 55,967 48,148 45,013
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 72,872 67,456 55,967 48,148 45,013
4. Cost of goods sold 78,984 75,923 63,763 44,755 46,016
5. Gross profit (3)-(4) -6,112 -8,467 -7,796 3,392 -1,003
6. Revenue of financial operations 374 2,876 1,159 55 586
7. Financial expense 99,471 5,748 5,895 9,417 3,070
-In which: Loan interest expenses 63,982 5,748 5,139 3,075 3,070
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 0 0
10. Enterprise administration expenses 5,754 3,550 4,285 4,765 7,313
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -110,963 -14,889 -16,816 -10,734 -10,800
12. Other income 201,398 37,929 122,765 2
13. Other expenses 1,112 6 426 17,197 17
14. Other profit (12)-(13) 200,286 -6 37,503 105,568 -15
15. Total accounting profit before tax (11)+(14) 89,324 -14,894 20,687 94,834 -10,814
16. Costs of current corporate income tax 16 74 43 44 15
17. Costs of deferred corporate income tax 0 0
18. Costs of corporate income tax (16)+(17) 16 74 43 44 15
19. Profit after corporate income tax (15)-(18) 89,307 -14,969 20,644 94,790 -10,829
20. Interest after tax of shareholders who not control 49 54 36 36 -4
21. Profit after tax of parent company shareholders (19)-(20) 89,258 -15,023 20,608 94,754 -10,825
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)