Unit: 1.000.000đ
  Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
I. Cashflow from operating activities
1. Proceeds from sales 47,974 60,118 38,316 51,313 159,752
2. Payment to suppliers -8,325 -18,969 -12,954 -13,874 -20,003
3. Payroll -10,913 -5,042 -6,985 -9,764 -5,872
4. Interest expense 0 -768 -675
5. Business income tax paid
6. VAT Paid
7. Other receipts from operating activities 2,376 2,155 6,268 81,332 86,255
8. Other payments from oprerating activities -16,072 -42,061 -45,755 -24,035 -131,625
Net cashflow from operating activities 15,041 -3,799 -21,111 84,204 87,833
II. Cashflow from investing activities
1. Purchases of fixed assets -475 -87 -258 -1 -40
2. Proceeds from disposals of fixed assets 0
3. Purchases of debt instruments of other entities -14,000 -64,000 -314,800 -115,600 -1,149,500
4. Proceeds from sales of debt instruments of other entities 4,000 62,000 64,800 62,600 523,500
5. Investment in other entities 0
6. Proceeds from disinvestment in other entities
7. Dividends and interest received
Net cashflow from investing activities -10,475 -2,087 -250,258 -53,001 -626,040
III. Cashflow from financing activities
1. Proceeds from issue of shares
2. Purchase issued shares from other entities
3. Proceeds from borrowings
4. Repayments of borrowing -1,548 -1,548 -1,548 -1,548 -3,096
5. Purchases of fixed assets and investment properties
6. Repayments of financial leases
7. Dividends paid -183 -183 549
8. Purchase of funds
Net cashflow from financing activities -1,731 -1,731 -999 -1,548 -3,096
Net cashflow of the year 2,835 -7,617 -272,369 29,655 -541,304
Cash and cash equivalents at the beginning of year 14,488 17,322 9,704 557,640 587,295
Effect of foreign exchange differences 3 0 -1
Cash and cash equivalents at the end of year 17,323 9,704 256,840 587,295 45,990