Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
1. Total business operating revenue 184,349 74,478 44,203 43,372 16,623
2. Deductions of revenue 0 0 0
3. Net revenues (1)-(2) 184,349 74,478 44,203 43,372 16,623
4. Cost of goods sold 184,226 135,851 36,552 28,700 18,064
5. Gross profit (3)-(4) 123 -61,373 7,651 14,673 -1,441
6. Revenue of financial operations 855 1 20 1 1
7. Financial expense 52,905 54,066 241,805 377,614 42,546
-In which: Loan interest expenses 50,325 54,066 32,470 52,100 42,546
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 0 0
10. Enterprise administration expenses 157,537 1,731 2,920 1,962 1,759
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -209,464 -117,170 -237,053 -364,902 -45,744
12. Other income 6,638 389 210,575 8,777 2,828
13. Other expenses 11,372 107 176,970 11,898 2,719
14. Other profit (12)-(13) -4,734 282 33,605 -3,121 108
15. Total accounting profit before tax (11)+(14) -214,198 -116,888 -203,448 -368,023 -45,636
16. Costs of current corporate income tax 0 0
17. Costs of deferred corporate income tax 0 27 0
18. Costs of corporate income tax (16)+(17) 0 27 0
19. Profit after corporate income tax (15)-(18) -214,198 -116,915 -203,448 -368,023 -45,636
20. Interest after tax of shareholders who not control 0 -1 0 -1 0
21. Profit after tax of parent company shareholders (19)-(20) -214,198 -116,915 -203,448 -368,022 -45,636
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)