Unit: 1.000.000đ
  Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
1. Total business operating revenue 44,099 44,725 55,125 53,434 43,641
2. Deductions of revenue 52 145 0
3. Net revenues (1)-(2) 44,099 44,725 55,073 53,288 43,641
4. Cost of goods sold 57,733 62,359 58,547 54,298 44,577
5. Gross profit (3)-(4) -13,634 -17,634 -3,474 -1,009 -936
6. Revenue of financial operations 77 146 53 81 1,395
7. Financial expense 19,549 25,138 21,142 26,027 18,043
-In which: Loan interest expenses 17,945 20,473 19,607 19,311 18,043
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 286 114 239 454 442
10. Enterprise administration expenses 3,033 2,798 2,675 3,053 2,435
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -36,426 -45,538 -27,477 -30,462 -20,461
12. Other income 57 202 135 30 11
13. Other expenses 2,755 199 7,384 14,953 12,933
14. Other profit (12)-(13) -2,699 3 -7,249 -14,924 -12,922
15. Total accounting profit before tax (11)+(14) -39,124 -45,535 -34,726 -45,386 -33,383
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
19. Profit after corporate income tax (15)-(18) -39,124 -45,535 -34,726 -45,386 -33,383
20. Interest after tax of shareholders who not control 0 0
21. Profit after tax of parent company shareholders (19)-(20) -39,124 -45,535 -34,726 -45,386 -33,383
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)