Unit: 1.000.000đ
  Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q4 2025
1. Total business operating revenue 21,151 25,301 23,439 12,545 11,382
2. Deductions of revenue 0 1 0
3. Net revenues (1)-(2) 21,151 25,301 23,439 12,543 11,382
4. Cost of goods sold 13,656 16,961 14,238 3,344 2,511
5. Gross profit (3)-(4) 7,496 8,340 9,201 9,200 8,871
6. Revenue of financial operations 864 939 782 857 887
7. Financial expense 2,208 2,208 2,160 2,184 2,586
-In which: Loan interest expenses 2,208 2,208 2,160 2,184 2,586
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 1,337 2,492 1,588 1,388 1,533
10. Enterprise administration expenses 8,570 9,324 9,415 8,418 2,892
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -3,756 -4,746 -3,181 -1,933 2,746
12. Other income 276 450 155 301 3
13. Other expenses 129 660 31 6 1,045
14. Other profit (12)-(13) 147 -210 124 295 -1,042
15. Total accounting profit before tax (11)+(14) -3,609 -4,956 -3,057 -1,637 1,704
16. Costs of current corporate income tax 65 96 42 24 246
17. Costs of deferred corporate income tax 0 0
18. Costs of corporate income tax (16)+(17) 65 96 42 24 246
19. Profit after corporate income tax (15)-(18) -3,674 -5,052 -3,099 -1,661 1,458
20. Interest after tax of shareholders who not control -1,295 -1,545 -1,444 -1,357 -367
21. Profit after tax of parent company shareholders (19)-(20) -2,379 -3,507 -1,656 -304 1,826
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)