Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 12,782 6,662 16,359 19,037 8,374
2. Deductions of revenue 0
3. Net revenues (1)-(2) 12,782 6,662 16,359 19,037 8,374
4. Cost of goods sold 14,186 6,501 13,887 16,753 8,207
5. Gross profit (3)-(4) -1,404 161 2,473 2,284 167
6. Revenue of financial operations 0 0 0 0 2
7. Financial expense 9,566 15,580 0 186,711
-In which: Loan interest expenses 9,216 12,386 0 8,882
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 117 98 141 144 280
10. Enterprise administration expenses 870 817 1,138 1,614 851
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -11,957 -754 -14,386 526 -187,673
12. Other income 17 1,777 0 11,327
13. Other expenses 1,312 77 0 1,201
14. Other profit (12)-(13) -1,295 -77 1,777 0 10,126
15. Total accounting profit before tax (11)+(14) -13,252 -832 -12,610 526 -177,548
16. Costs of current corporate income tax 0
17. Costs of deferred corporate income tax 0
18. Costs of corporate income tax (16)+(17) 0
19. Profit after corporate income tax (15)-(18) -13,252 -832 -12,610 526 -177,548
20. Interest after tax of shareholders who not control 0
21. Profit after tax of parent company shareholders (19)-(20) -13,252 -832 -12,610 526 -177,548
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)