Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 14,906 8,595 16,816 9,334 11,113
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 14,906 8,595 16,816 9,334 11,113
4. Cost of goods sold 10,546 6,423 13,412 4,347 10,631
5. Gross profit (3)-(4) 4,361 2,172 3,404 4,987 482
6. Revenue of financial operations 44 272 -221 195 11
7. Financial expense 3,672 2,815 3,219 3,590 3,006
-In which: Loan interest expenses 2,886 2,811 2,855 2,870 2,858
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 0 0
10. Enterprise administration expenses 415 2,745 -989 1,172 6,035
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 318 -3,115 952 420 -8,548
12. Other income 97 4 4 540 4
13. Other expenses 2 292 18
14. Other profit (12)-(13) 95 4 -288 540 -14
15. Total accounting profit before tax (11)+(14) 413 -3,112 665 960 -8,562
16. Costs of current corporate income tax 0 0
17. Costs of deferred corporate income tax 0 0
18. Costs of corporate income tax (16)+(17) 0 0
19. Profit after corporate income tax (15)-(18) 413 -3,112 665 960 -8,562
20. Interest after tax of shareholders who not control -104 -1,016 68 475 -2,011
21. Profit after tax of parent company shareholders (19)-(20) 517 -2,096 597 485 -6,551
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)