Unit: 1.000.000đ
  Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
I. Cashflow from operating activities
1. Proceeds from sales 169,472 37,810 97,633 139,924 14,474
2. Payment to suppliers -297,706 -11,516 -61,361 -37,183 55,262
3. Payroll -8,845 -3,949 -6,944 -6,969 -259
4. Interest expense -5,173 -3,846 -2,273 -7,959 -203
5. Business income tax paid 0 -467 -38 -25 -565
6. VAT Paid 0
7. Other receipts from operating activities -768 366 -37 2,514 595
8. Other payments from oprerating activities -15 -4,638 -8,174 -11,770 -12,828
Net cashflow from operating activities -143,034 13,759 18,806 78,533 56,477
II. Cashflow from investing activities
1. Purchases of fixed assets 21,922 -384 -178 -2,992 10,283
2. Proceeds from disposals of fixed assets 0
3. Purchases of debt instruments of other entities 0
4. Proceeds from sales of debt instruments of other entities 0
5. Investment in other entities 0
6. Proceeds from disinvestment in other entities 0
7. Dividends and interest received 2,127 10 135 7 -149
Net cashflow from investing activities 24,049 -374 -42 -2,985 10,134
III. Cashflow from financing activities
1. Proceeds from issue of shares 0
2. Purchase issued shares from other entities 0
3. Proceeds from borrowings 215,250 3,932 54,959 4,842 -46,032
4. Repayments of borrowing -112,473 -23,829 -39,055 -106,199 -9,312
5. Purchases of fixed assets and investment properties 0
6. Repayments of financial leases 0
7. Dividends paid -5,070 0
8. Purchase of funds 0
Net cashflow from financing activities 97,707 -19,897 15,904 -101,358 -55,344
Net cashflow of the year -21,277 -6,511 34,668 -25,810 11,267
Cash and cash equivalents at the beginning of year 32,114 10,836 4,325 38,993 13,183
Effect of foreign exchange differences 0
Cash and cash equivalents at the end of year 10,836 4,325 38,993 13,183 5,151