Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 72,108 17,528 52,538 25,161 1,620
2. Deductions of revenue 0
3. Net revenues (1)-(2) 72,108 17,528 52,538 25,161 1,620
4. Cost of goods sold 63,824 16,005 48,939 22,714 1,427
5. Gross profit (3)-(4) 8,285 1,524 3,599 2,447 193
6. Revenue of financial operations 1,543 0 1,701 30 1,871
7. Financial expense 11,345 7,884 7,774 3,685 6,559
-In which: Loan interest expenses 11,345 7,884 7,773 3,685 6,510
8. Profit or loss from joint ventures, associated companies 0 -6 -3 -6 -29
9. Cost of sales 0
10. Enterprise administration expenses 5,454 1,015 5,549 1,398 5,348
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -6,971 -7,382 -8,025 -2,612 -9,873
12. Other income 1 6 2
13. Other expenses 137 117 155 121 574
14. Other profit (12)-(13) -136 -117 -149 -121 -572
15. Total accounting profit before tax (11)+(14) -7,107 -7,498 -8,174 -2,733 -10,446
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) -7,107 -7,498 -8,174 -2,733 -10,446
20. Interest after tax of shareholders who not control -1,636 -3,122 -1,828 -982 -3,065
21. Profit after tax of parent company shareholders (19)-(20) -5,471 -4,376 -6,345 -1,751 -7,381
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)