Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 1,415 1,621 1,601 1,629 1,555
2. Deductions of revenue 0 58
3. Net revenues (1)-(2) 1,415 1,621 1,601 1,571 1,555
4. Cost of goods sold 945 966 966 968 969
5. Gross profit (3)-(4) 470 655 636 603 587
6. Revenue of financial operations 1 0 0 0 1
7. Financial expense 2,628 2,592 2,650 2,650 2,592
-In which: Loan interest expenses 2,628 2,592 2,650 2,650 2,592
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 0
10. Enterprise administration expenses 12,484 12,599 12,488 12,286 12,611
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -14,641 -14,535 -14,502 -14,333 -14,615
12. Other income 0 0 29
13. Other expenses 60 91 9 484 1
14. Other profit (12)-(13) -60 -91 -9 -484 28
15. Total accounting profit before tax (11)+(14) -14,701 -14,626 -14,511 -14,817 -14,587
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) -14,701 -14,626 -14,511 -14,817 -14,587
20. Interest after tax of shareholders who not control -56 -63 -4 -53
21. Profit after tax of parent company shareholders (19)-(20) -14,645 -14,563 -14,507 -14,817 -14,534
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)