Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 39,658 25,463 35,844 30,295 56,321
2. Deductions of revenue 0
3. Net revenues (1)-(2) 39,658 25,463 35,844 30,295 56,321
4. Cost of goods sold 39,460 26,828 38,325 31,185 55,533
5. Gross profit (3)-(4) 199 -1,366 -2,481 -889 788
6. Revenue of financial operations 27 11 19 0 32
7. Financial expense 2,851 2,767 2,634 2,736 2,799
-In which: Loan interest expenses 2,851 2,767 2,634 2,736 2,799
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 64 48 47 101 594
10. Enterprise administration expenses 2,094 1,790 1,373 1,506 1,593
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -4,782 -5,959 -6,515 -5,231 -4,166
12. Other income 39 0 6 515
13. Other expenses 2,359 15 21 1,058 -83
14. Other profit (12)-(13) -2,320 -15 -21 -1,052 598
15. Total accounting profit before tax (11)+(14) -7,102 -5,975 -6,536 -6,283 -3,568
16. Costs of current corporate income tax 0 137
17. Costs of deferred corporate income tax 0
18. Costs of corporate income tax (16)+(17) 0 137
19. Profit after corporate income tax (15)-(18) -7,102 -5,975 -6,536 -6,283 -3,705
20. Interest after tax of shareholders who not control 0
21. Profit after tax of parent company shareholders (19)-(20) -7,102 -5,975 -6,536 -6,283 -3,705
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)