Unit: 1.000.000đ
  Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
1. Total business operating revenue 117,471 214,425 246,346 125,555 163,542
2. Deductions of revenue 0 0 0 0
3. Net revenues (1)-(2) 117,471 214,425 246,346 125,555 163,542
4. Cost of goods sold 109,381 208,029 182,428 86,094 130,674
5. Gross profit (3)-(4) 8,090 6,396 63,919 39,461 32,868
6. Revenue of financial operations 43,015 31,284 1,169 4,636 4,946
7. Financial expense 131,015 134,529 41,240 93,188 3,159
-In which: Loan interest expenses 130,451 132,939 40,482 93,110 2,730
8. Profit or loss from joint ventures, associated companies -3,470 2,313 35,673 14,973 12,772
9. Cost of sales 2,692 5,769 6,176 3,453 4,039
10. Enterprise administration expenses 4,888 3,267 6,969 3,922 3,761
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -90,960 -103,573 46,375 -41,492 39,627
12. Other income 25,083 2,026 3,058 402 7,684
13. Other expenses 47,252 15,434 645,573 20,867 19,900
14. Other profit (12)-(13) -22,170 -13,408 -642,516 -20,465 -12,216
15. Total accounting profit before tax (11)+(14) -113,130 -116,981 -596,140 -61,956 27,411
16. Costs of current corporate income tax 0 0
17. Costs of deferred corporate income tax 226 1,964 5,085 161 68
18. Costs of corporate income tax (16)+(17) 226 1,964 5,085 161 68
19. Profit after corporate income tax (15)-(18) -113,356 -118,944 -601,226 -62,117 27,343
20. Interest after tax of shareholders who not control 0
21. Profit after tax of parent company shareholders (19)-(20) -113,356 -118,944 -601,226 -62,117 27,343
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS) 0 0