Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 53,434 44,099 44,725 55,125 53,434
2. Deductions of revenue 145 52 145
3. Net revenues (1)-(2) 53,288 44,099 44,725 55,073 53,288
4. Cost of goods sold 54,298 57,733 62,359 58,547 54,298
5. Gross profit (3)-(4) -1,009 -13,634 -17,634 -3,474 -1,009
6. Revenue of financial operations 81 77 146 53 81
7. Financial expense 26,027 19,549 25,138 21,142 26,027
-In which: Loan interest expenses 19,311 17,945 20,473 19,607 19,311
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 454 286 114 239 454
10. Enterprise administration expenses 3,053 3,033 2,798 2,675 3,053
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -30,462 -36,426 -45,538 -27,477 -30,462
12. Other income 30 57 202 135 30
13. Other expenses 14,953 2,755 199 7,384 14,953
14. Other profit (12)-(13) -14,924 -2,699 3 -7,249 -14,924
15. Total accounting profit before tax (11)+(14) -45,386 -39,124 -45,535 -34,726 -45,386
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) -45,386 -39,124 -45,535 -34,726 -45,386
20. Interest after tax of shareholders who not control 0 0
21. Profit after tax of parent company shareholders (19)-(20) -45,386 -39,124 -45,535 -34,726 -45,386
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)