Unit: 1.000.000đ
  Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
1. Total business operating revenue 33,108 30,507 13,859 22,799 14,729
2. Deductions of revenue 329 135 120
3. Net revenues (1)-(2) 32,779 30,372 13,859 22,679 14,729
4. Cost of goods sold 24,835 29,301 12,885 32,023 13,487
5. Gross profit (3)-(4) 7,944 1,070 974 -9,344 1,242
6. Revenue of financial operations 88 126 38 94 0
7. Financial expense 1,539 2,341 1,495 1,297 1,279
-In which: Loan interest expenses 1,539 1,595 1,261 1,297 1,279
8. Profit or loss from joint ventures, associated companies
9. Cost of sales 93 239 43 9 79
10. Enterprise administration expenses 1,806 3,113 1,440 502 1,822
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 4,593 -4,497 -1,966 -11,058 -1,938
12. Other income 16 0 435 0
13. Other expenses 3 164 50 562 1,130
14. Other profit (12)-(13) -3 -148 -50 -127 -1,130
15. Total accounting profit before tax (11)+(14) 4,590 -4,646 -2,016 -11,185 -3,067
16. Costs of current corporate income tax 1,003 -583 0
17. Costs of deferred corporate income tax 40 147 4
18. Costs of corporate income tax (16)+(17) 1,003 -543 147 4
19. Profit after corporate income tax (15)-(18) 3,587 -4,103 -2,163 -11,185 -3,072
20. Interest after tax of shareholders who not control 82 -38 -20 -222 -48
21. Profit after tax of parent company shareholders (19)-(20) 3,506 -4,065 -2,143 -10,963 -3,024
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS) 0