Unit: 1.000.000đ
  Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
1. Total business operating revenue 55,125 53,434 43,641 47,104 44,494
2. Deductions of revenue 52 145 0
3. Net revenues (1)-(2) 55,073 53,288 43,641 47,104 44,494
4. Cost of goods sold 58,547 54,298 44,577 45,900 43,285
5. Gross profit (3)-(4) -3,474 -1,009 -936 1,204 1,209
6. Revenue of financial operations 53 81 1,395 131 3,014
7. Financial expense 21,142 26,027 18,043 20,995 19,556
-In which: Loan interest expenses 19,607 19,311 18,043 20,646 19,543
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 239 454 442 431 260
10. Enterprise administration expenses 2,675 3,053 2,435 2,497 2,239
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -27,477 -30,462 -20,461 -22,587 -17,832
12. Other income 135 30 11 443 413
13. Other expenses 7,384 14,953 12,933 10,913 9,048
14. Other profit (12)-(13) -7,249 -14,924 -12,922 -10,470 -8,635
15. Total accounting profit before tax (11)+(14) -34,726 -45,386 -33,383 -33,057 -26,467
16. Costs of current corporate income tax 0 0
17. Costs of deferred corporate income tax 0 0
18. Costs of corporate income tax (16)+(17) 0 0 0
19. Profit after corporate income tax (15)-(18) -34,726 -45,386 -33,383 -33,057 -26,467
20. Interest after tax of shareholders who not control 0 0
21. Profit after tax of parent company shareholders (19)-(20) -34,726 -45,386 -33,383 -33,057 -26,467
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)