Unit: 1.000.000đ
  Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
1. Total business operating revenue 77,158 8,372 126,654 205,350
2. Deductions of revenue 4,893 5,110 4,509 9,831
3. Net revenues (1)-(2) 77,158 3,479 121,544 200,841 -9,831
4. Cost of goods sold 19,194 1,275 49,754 66,680 -6,623
5. Gross profit (3)-(4) 57,964 2,204 71,789 134,160 -3,208
6. Revenue of financial operations 1 2 2 4 22,155
7. Financial expense 35,963 14,583 16,847 7,645 27,589
-In which: Loan interest expenses 11,778 11,584 2,701 10,174
8. Profit or loss from joint ventures, associated companies
9. Cost of sales 1,206 1,554 1,786 2,932 1,111
10. Enterprise administration expenses 7,633 51,471 7,386 9,478 7,515
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 13,163 -65,402 45,773 114,108 -17,269
12. Other income 222 240 63,397 9,470 1,812
13. Other expenses 1,104 1,005 1,333 3,004 799
14. Other profit (12)-(13) -882 -766 62,064 6,466 1,012
15. Total accounting profit before tax (11)+(14) 12,281 -66,167 107,837 120,574 -16,257
16. Costs of current corporate income tax
17. Costs of deferred corporate income tax 1 9 -11
18. Costs of corporate income tax (16)+(17) 1 9 -11 0
19. Profit after corporate income tax (15)-(18) 12,281 -66,169 107,828 120,585 -16,257
20. Interest after tax of shareholders who not control 0 0 0 0 0
21. Profit after tax of parent company shareholders (19)-(20) 12,281 -66,169 107,828 120,585 -16,257
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS) 0