Unit: 1.000.000đ
  Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025
1. Total business operating revenue 140,794 203,954 99,316 117,471 214,425
2. Deductions of revenue 0 0 0 0
3. Net revenues (1)-(2) 140,794 203,954 99,316 117,471 214,425
4. Cost of goods sold 187,400 589,335 65,237 109,381 208,029
5. Gross profit (3)-(4) -46,606 -385,380 34,080 8,090 6,396
6. Revenue of financial operations 4,667 74,056 1,868 43,015 31,284
7. Financial expense 117,064 97,674 99,085 131,015 134,529
-In which: Loan interest expenses 62,166 96,011 98,687 130,451 132,939
8. Profit or loss from joint ventures, associated companies 10,205 3,283 4,767 -3,470 2,313
9. Cost of sales 2,675 4,418 1,550 2,692 5,769
10. Enterprise administration expenses 5,018 7,024 3,474 4,888 3,267
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -156,491 -417,158 -63,394 -90,960 -103,573
12. Other income 480 16,211 1,371 25,083 2,026
13. Other expenses 27,373 330,604 22,237 47,252 15,434
14. Other profit (12)-(13) -26,894 -314,393 -20,866 -22,170 -13,408
15. Total accounting profit before tax (11)+(14) -183,384 -731,551 -84,260 -113,130 -116,981
16. Costs of current corporate income tax 115 229 0
17. Costs of deferred corporate income tax -1,114 -1,086 205 226 1,964
18. Costs of corporate income tax (16)+(17) -999 -857 205 226 1,964
19. Profit after corporate income tax (15)-(18) -182,385 -730,694 -84,465 -113,356 -118,944
20. Interest after tax of shareholders who not control 0
21. Profit after tax of parent company shareholders (19)-(20) -182,385 -730,694 -84,465 -113,356 -118,944
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)