Unit: 1.000.000đ
  Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
1. Total business operating revenue 13,859 22,799 14,729 13,574 20,037
2. Deductions of revenue 120
3. Net revenues (1)-(2) 13,859 22,679 14,729 13,574 20,037
4. Cost of goods sold 12,885 32,023 13,487 13,099 17,710
5. Gross profit (3)-(4) 974 -9,344 1,242 474 2,327
6. Revenue of financial operations 38 94 0 0 0
7. Financial expense 1,495 1,297 1,279 1,814 1,432
-In which: Loan interest expenses 1,261 1,297 1,279 1,814 1,432
8. Profit or loss from joint ventures, associated companies
9. Cost of sales 43 9 79 15
10. Enterprise administration expenses 1,440 502 1,822 2,472 1,518
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -1,966 -11,058 -1,938 -3,826 -622
12. Other income 0 435 0 1 129
13. Other expenses 50 562 1,130 643 1,152
14. Other profit (12)-(13) -50 -127 -1,130 -642 -1,023
15. Total accounting profit before tax (11)+(14) -2,016 -11,185 -3,067 -4,469 -1,645
16. Costs of current corporate income tax 0
17. Costs of deferred corporate income tax 147 4 499 88
18. Costs of corporate income tax (16)+(17) 147 4 499 88
19. Profit after corporate income tax (15)-(18) -2,163 -11,185 -3,072 -4,968 -1,734
20. Interest after tax of shareholders who not control -20 -222 -48 -38 -31
21. Profit after tax of parent company shareholders (19)-(20) -2,143 -10,963 -3,024 -4,930 -1,702
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS) 0 0 0