Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 1,898 77,158 8,372 126,654 205,350
2. Deductions of revenue 556 4,893 5,110 4,509
3. Net revenues (1)-(2) 1,342 77,158 3,479 121,544 200,841
4. Cost of goods sold 1,361 19,194 1,275 49,754 66,680
5. Gross profit (3)-(4) -19 57,964 2,204 71,789 134,160
6. Revenue of financial operations 3 1 2 2 4
7. Financial expense 38,645 35,963 14,583 16,847 7,645
-In which: Loan interest expenses 13,899 11,778 11,584 2,701
8. Profit or loss from joint ventures, associated companies
9. Cost of sales 2,438 1,206 1,554 1,786 2,932
10. Enterprise administration expenses 309,412 7,633 51,471 7,386 9,478
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -350,511 13,163 -65,402 45,773 114,108
12. Other income 843 222 240 63,397 9,470
13. Other expenses 10,371 1,104 1,005 1,333 3,004
14. Other profit (12)-(13) -9,527 -882 -766 62,064 6,466
15. Total accounting profit before tax (11)+(14) -360,038 12,281 -66,167 107,837 120,574
16. Costs of current corporate income tax
17. Costs of deferred corporate income tax -55,396 1 9 -11
18. Costs of corporate income tax (16)+(17) -55,396 1 9 -11
19. Profit after corporate income tax (15)-(18) -304,642 12,281 -66,169 107,828 120,585
20. Interest after tax of shareholders who not control 0 0 0 0 0
21. Profit after tax of parent company shareholders (19)-(20) -304,642 12,281 -66,169 107,828 120,585
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)