Unit: 1.000.000đ
  Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q4 2025
1. Total business operating revenue 3,425 1,660 3,510
2. Deductions of revenue
3. Net revenues (1)-(2) 3,425 1,660 3,510
4. Cost of goods sold 1,046 848 2,172
5. Gross profit (3)-(4) 2,379 812 1,338
6. Revenue of financial operations 29,022 26,942 26,586 24,370 20,123
7. Financial expense 26,164 90,818 39,702 37,954 33,565
-In which: Loan interest expenses 26,164 90,818 39,702 37,954 33,565
8. Profit or loss from joint ventures, associated companies
9. Cost of sales
10. Enterprise administration expenses 2,777 3,898 2,620 2,776 5,151
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 81 -65,395 -15,735 -15,548 -17,255
12. Other income 70,042 60 83 86,040
13. Other expenses 61
14. Other profit (12)-(13) 69,981 60 83 86,040
15. Total accounting profit before tax (11)+(14) 81 4,585 -15,675 -15,466 68,785
16. Costs of current corporate income tax 884 4,447
17. Costs of deferred corporate income tax -26 51 -30 -30
18. Costs of corporate income tax (16)+(17) 858 51 -30 4,417
19. Profit after corporate income tax (15)-(18) 81 3,727 -15,726 -15,436 64,368
20. Interest after tax of shareholders who not control
21. Profit after tax of parent company shareholders (19)-(20) 81 3,727 -15,726 -15,436 64,368
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)