Unit: 1.000.000đ
  Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
1. Total business operating revenue 99,316 117,471 214,425 246,346 125,555
2. Deductions of revenue 0 0 0 0 0
3. Net revenues (1)-(2) 99,316 117,471 214,425 246,346 125,555
4. Cost of goods sold 65,237 109,381 208,029 182,428 86,094
5. Gross profit (3)-(4) 34,080 8,090 6,396 63,919 39,461
6. Revenue of financial operations 1,868 43,015 31,284 1,169 4,636
7. Financial expense 99,085 131,015 134,529 41,240 93,188
-In which: Loan interest expenses 98,687 130,451 132,939 40,482 93,110
8. Profit or loss from joint ventures, associated companies 4,767 -3,470 2,313 35,673 14,973
9. Cost of sales 1,550 2,692 5,769 6,176 3,453
10. Enterprise administration expenses 3,474 4,888 3,267 6,969 3,922
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -63,394 -90,960 -103,573 46,375 -41,492
12. Other income 1,371 25,083 2,026 3,058 402
13. Other expenses 22,237 47,252 15,434 645,573 20,867
14. Other profit (12)-(13) -20,866 -22,170 -13,408 -642,516 -20,465
15. Total accounting profit before tax (11)+(14) -84,260 -113,130 -116,981 -596,140 -61,956
16. Costs of current corporate income tax 0 0
17. Costs of deferred corporate income tax 205 226 1,964 5,085 161
18. Costs of corporate income tax (16)+(17) 205 226 1,964 5,085 161
19. Profit after corporate income tax (15)-(18) -84,465 -113,356 -118,944 -601,226 -62,117
20. Interest after tax of shareholders who not control 0
21. Profit after tax of parent company shareholders (19)-(20) -84,465 -113,356 -118,944 -601,226 -62,117
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS) 0