Unit: 1.000.000đ
  Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
I. Cashflow from operating activities
1. Proceeds from sales 12,534 5,023 24,565 189,748 272,260
2. Payment to suppliers -90,131 -75,973 -50,760 -61,207 -59,801
3. Payroll -8,873 -2,780 -387 -4,460 -12,863
4. Interest expense -192 -28,982 28,199 -90,278 -31,165
5. Business income tax paid -661 -121 -2 0 -5,898
6. VAT Paid 0
7. Other receipts from operating activities 3,045 24,536 -6,957 78,437 528
8. Other payments from oprerating activities -8,111 -817,263 562,845 -751,647 -63,665
Net cashflow from operating activities -92,390 -895,560 557,501 -639,407 99,395
II. Cashflow from investing activities
1. Purchases of fixed assets
2. Proceeds from disposals of fixed assets
3. Purchases of debt instruments of other entities
4. Proceeds from sales of debt instruments of other entities 9,601
5. Investment in other entities
6. Proceeds from disinvestment in other entities
7. Dividends and interest received 76 47 214 608 2,386
Net cashflow from investing activities 76 47 214 608 11,987
III. Cashflow from financing activities
1. Proceeds from issue of shares 234,000 0
2. Purchase issued shares from other entities
3. Proceeds from borrowings 108,751 817,128 -639,288 840,278 86,750
4. Repayments of borrowing -7,003 -3,429 -6,252 -33,902 -25,255
5. Purchases of fixed assets and investment properties
6. Repayments of financial leases
7. Dividends paid -14,590
8. Purchase of funds
Net cashflow from financing activities 101,748 1,047,699 -645,540 806,376 46,904
Net cashflow of the year 9,435 152,187 -87,825 167,577 158,285
Cash and cash equivalents at the beginning of year 28,484 37,919 190,106 102,281 269,859
Effect of foreign exchange differences 0
Cash and cash equivalents at the end of year 37,919 190,106 102,281 269,859 428,144