Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q4 2025 Q1 2026
1. Total business operating revenue 3,425 1,660 3,510 2,085
2. Deductions of revenue
3. Net revenues (1)-(2) 3,425 1,660 3,510 2,085
4. Cost of goods sold 1,046 848 2,172 895
5. Gross profit (3)-(4) 2,379 812 1,338 1,190
6. Revenue of financial operations 26,942 26,586 24,370 20,123 19,159
7. Financial expense 90,818 39,702 37,954 33,565 30,260
-In which: Loan interest expenses 90,818 39,702 37,954 33,565 30,260
8. Profit or loss from joint ventures, associated companies
9. Cost of sales
10. Enterprise administration expenses 3,898 2,620 2,776 5,151 1,421
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -65,395 -15,735 -15,548 -17,255 -11,331
12. Other income 70,042 60 83 86,040 59
13. Other expenses 61
14. Other profit (12)-(13) 69,981 60 83 86,040 59
15. Total accounting profit before tax (11)+(14) 4,585 -15,675 -15,466 68,785 -11,272
16. Costs of current corporate income tax 884 4,447
17. Costs of deferred corporate income tax -26 51 -30 -30 60
18. Costs of corporate income tax (16)+(17) 858 51 -30 4,417 60
19. Profit after corporate income tax (15)-(18) 3,727 -15,726 -15,436 64,368 -11,332
20. Interest after tax of shareholders who not control
21. Profit after tax of parent company shareholders (19)-(20) 3,727 -15,726 -15,436 64,368 -11,332
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)