Unit: 1.000.000đ
  Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025
1. Total business operating revenue 29,583 17,267 34,922 4,858 5,820
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 29,583 17,267 34,922 4,858 5,820
4. Cost of goods sold 28,450 16,686 34,817 4,508 5,611
5. Gross profit (3)-(4) 1,132 581 106 349 209
6. Revenue of financial operations 280 1,779 16,881 1,573 2,345
7. Financial expense 6,907 9,598 7,487 6,419 8,181
-In which: Loan interest expenses 5,584 9,598 6,795 5,669 7,587
8. Profit or loss from joint ventures, associated companies 277 3,578 0
9. Cost of sales 0 0
10. Enterprise administration expenses 11,127 6,860 4,218 -6,209 3,784
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -16,345 -10,519 5,282 1,712 -9,411
12. Other income 13 34 5,658
13. Other expenses 918 3,593 725 91 0
14. Other profit (12)-(13) -905 -3,558 -725 -91 5,658
15. Total accounting profit before tax (11)+(14) -17,250 -14,077 4,557 1,621 -3,753
16. Costs of current corporate income tax 294 -15 0
17. Costs of deferred corporate income tax 23 23 0
18. Costs of corporate income tax (16)+(17) 316 7 0
19. Profit after corporate income tax (15)-(18) -17,567 -14,085 4,557 1,621 -3,753
20. Interest after tax of shareholders who not control 92 75 0
21. Profit after tax of parent company shareholders (19)-(20) -17,658 -14,160 4,557 1,621 -3,753
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)