Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 17,290 20,900 15,500 51,750 27,501
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 17,290 20,900 15,500 51,750 27,501
4. Cost of goods sold 18,377 21,656 16,360 50,766 28,011
5. Gross profit (3)-(4) -1,087 -756 -860 984 -510
6. Revenue of financial operations 0 0 0 0 1
7. Financial expense 2,405 2,285 2,348 2,209 2,734
-In which: Loan interest expenses 2,339 2,247 2,164 2,209 2,658
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 48 100 158 61 56
10. Enterprise administration expenses 485 428 683 467 615
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -4,025 -3,568 -4,050 -1,753 -3,914
12. Other income 0
13. Other expenses 0
14. Other profit (12)-(13) 0
15. Total accounting profit before tax (11)+(14) -4,025 -3,568 -4,050 -1,753 -3,914
16. Costs of current corporate income tax 0
17. Costs of deferred corporate income tax 0
18. Costs of corporate income tax (16)+(17) 0
19. Profit after corporate income tax (15)-(18) -4,025 -3,568 -4,050 -1,753 -3,914
20. Interest after tax of shareholders who not control 0
21. Profit after tax of parent company shareholders (19)-(20) -4,025 -3,568 -4,050 -1,753 -3,914
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)