Unit: 1.000.000đ
  Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
I. Cashflow from operating activities
1. Proceeds from sales 16,095 13,043 -10,593 6,950 17,211
2. Payment to suppliers -11,443 -9,352 12,439 8,459 -13,340
3. Payroll -863 -1,023 730 142 -683
4. Interest expense -6 -60 14 48
5. Business income tax paid 0
6. VAT Paid 0
7. Other receipts from operating activities 21 -4,533 -1,433 9
8. Other payments from oprerating activities -4,973 4,264 -14,913 14,386 -10,283
Net cashflow from operating activities -1,189 6,893 -16,855 28,553 -7,087
II. Cashflow from investing activities
1. Purchases of fixed assets 17,475 45
2. Proceeds from disposals of fixed assets 0
3. Purchases of debt instruments of other entities -15,000 -1,500 14,500 -24,200 -10,200
4. Proceeds from sales of debt instruments of other entities 6,208 0 6,792 -3,000 7,100
5. Investment in other entities 0
6. Proceeds from disinvestment in other entities 0
7. Dividends and interest received 78 1 -77 375 1
Net cashflow from investing activities -8,715 -1,499 38,689 -26,780 -3,099
III. Cashflow from financing activities
1. Proceeds from issue of shares 0
2. Purchase issued shares from other entities 0
3. Proceeds from borrowings -22,157
4. Repayments of borrowing -486 0 -2,689 2,046
5. Purchases of fixed assets and investment properties 0
6. Repayments of financial leases 0
7. Dividends paid 0
8. Purchase of funds 0
Net cashflow from financing activities -486 -24,846 2,046
Net cashflow of the year -10,390 5,394 -3,012 3,819 -10,186
Cash and cash equivalents at the beginning of year 15,013 4,623 10,017 7,026 11,104
Effect of foreign exchange differences 21 -21 0
Cash and cash equivalents at the end of year 4,623 10,017 7,026 10,825 919