Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 203,954 99,316 117,471 214,425 246,346
2. Deductions of revenue 0 0 0 0
3. Net revenues (1)-(2) 203,954 99,316 117,471 214,425 246,346
4. Cost of goods sold 589,335 65,237 109,381 208,029 182,428
5. Gross profit (3)-(4) -385,380 34,080 8,090 6,396 63,919
6. Revenue of financial operations 74,056 1,868 43,015 31,284 1,169
7. Financial expense 97,674 99,085 131,015 134,529 41,240
-In which: Loan interest expenses 96,011 98,687 130,451 132,939 40,482
8. Profit or loss from joint ventures, associated companies 3,283 4,767 -3,470 2,313 35,673
9. Cost of sales 4,418 1,550 2,692 5,769 6,176
10. Enterprise administration expenses 7,024 3,474 4,888 3,267 6,969
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -417,158 -63,394 -90,960 -103,573 46,375
12. Other income 16,211 1,371 25,083 2,026 3,058
13. Other expenses 330,604 22,237 47,252 15,434 645,573
14. Other profit (12)-(13) -314,393 -20,866 -22,170 -13,408 -642,516
15. Total accounting profit before tax (11)+(14) -731,551 -84,260 -113,130 -116,981 -596,140
16. Costs of current corporate income tax 229 0
17. Costs of deferred corporate income tax -1,086 205 226 1,964 5,085
18. Costs of corporate income tax (16)+(17) -857 205 226 1,964 5,085
19. Profit after corporate income tax (15)-(18) -730,694 -84,465 -113,356 -118,944 -601,226
20. Interest after tax of shareholders who not control 0
21. Profit after tax of parent company shareholders (19)-(20) -730,694 -84,465 -113,356 -118,944 -601,226
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)