Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 501 911 837 1,151 2,954
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 501 911 837 1,151 2,954
4. Cost of goods sold 1,617 1,533 1,806 1,812 8,876
5. Gross profit (3)-(4) -1,116 -622 -969 -661 -5,922
6. Revenue of financial operations 8,387 7,720 7,785 8,663 147,864
7. Financial expense 112,691 34,218 31,863 33,266 32,014
-In which: Loan interest expenses 28,728 33,878 30,422 3,117 31,594
8. Profit or loss from joint ventures, associated companies 3,314 6,263 7,084 5,740 6,883
9. Cost of sales 0 0
10. Enterprise administration expenses 5,190 4,146 4,467 4,419 4,108
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -107,296 -25,003 -22,430 -23,943 112,702
12. Other income 0 41 0 398
13. Other expenses 2,675 4 1 809 1,860
14. Other profit (12)-(13) -2,675 -4 40 -809 -1,462
15. Total accounting profit before tax (11)+(14) -109,971 -25,008 -22,390 -24,752 111,240
16. Costs of current corporate income tax 780 724 500 733 27,401
17. Costs of deferred corporate income tax 6,755 0 1,686 0 -8,799
18. Costs of corporate income tax (16)+(17) 7,535 724 2,186 733 18,602
19. Profit after corporate income tax (15)-(18) -117,506 -25,731 -24,576 -25,485 92,637
20. Interest after tax of shareholders who not control -158 -7 -17 -9 1,153
21. Profit after tax of parent company shareholders (19)-(20) -117,348 -25,724 -24,559 -25,476 91,484
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)