Unit: 1.000.000đ
  Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025
1. Total business operating revenue 25,826 184,349 74,478 44,203 43,372
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 25,826 184,349 74,478 44,203 43,372
4. Cost of goods sold 23,749 184,226 135,851 36,552 28,700
5. Gross profit (3)-(4) 2,078 123 -61,373 7,651 14,673
6. Revenue of financial operations 2,911 855 1 20 1
7. Financial expense 54,239 52,905 54,066 241,805 377,614
-In which: Loan interest expenses 54,239 50,325 54,066 32,470 52,100
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 0
10. Enterprise administration expenses 3,515 157,537 1,731 2,920 1,962
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -52,764 -209,464 -117,170 -237,053 -364,902
12. Other income 12 6,638 389 210,575 8,777
13. Other expenses 219 11,372 107 176,970 11,898
14. Other profit (12)-(13) -207 -4,734 282 33,605 -3,121
15. Total accounting profit before tax (11)+(14) -52,971 -214,198 -116,888 -203,448 -368,023
16. Costs of current corporate income tax 0 0
17. Costs of deferred corporate income tax 0 27
18. Costs of corporate income tax (16)+(17) 0 0 27
19. Profit after corporate income tax (15)-(18) -52,971 -214,198 -116,915 -203,448 -368,023
20. Interest after tax of shareholders who not control 0 0 -1 0 -1
21. Profit after tax of parent company shareholders (19)-(20) -52,971 -214,198 -116,915 -203,448 -368,022
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)