Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 17,267 34,922 4,858 5,820 3,992
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 17,267 34,922 4,858 5,820 3,992
4. Cost of goods sold 16,686 34,817 4,508 5,611 3,823
5. Gross profit (3)-(4) 581 106 349 209 169
6. Revenue of financial operations 1,779 16,881 1,573 2,345 33,614
7. Financial expense 9,598 7,487 6,419 8,181 9,710
-In which: Loan interest expenses 9,598 6,795 5,669 7,587 8,428
8. Profit or loss from joint ventures, associated companies 3,578 0
9. Cost of sales 0 0
10. Enterprise administration expenses 6,860 4,218 -6,209 3,784 5,765
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -10,519 5,282 1,712 -9,411 18,307
12. Other income 34 5,658 4,207
13. Other expenses 3,593 725 91 0 6,013
14. Other profit (12)-(13) -3,558 -725 -91 5,658 -1,806
15. Total accounting profit before tax (11)+(14) -14,077 4,557 1,621 -3,753 16,501
16. Costs of current corporate income tax -15 0
17. Costs of deferred corporate income tax 23 0
18. Costs of corporate income tax (16)+(17) 7 0
19. Profit after corporate income tax (15)-(18) -14,085 4,557 1,621 -3,753 16,501
20. Interest after tax of shareholders who not control 75 0
21. Profit after tax of parent company shareholders (19)-(20) -14,160 4,557 1,621 -3,753 16,501
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)