Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 12,710 13,629 12,524 6,745 5,915
2. Deductions of revenue 0
3. Net revenues (1)-(2) 12,710 13,629 12,524 6,745 5,915
4. Cost of goods sold 8,525 8,283 9,254 5,031 9,533
5. Gross profit (3)-(4) 4,185 5,346 3,269 1,714 -3,618
6. Revenue of financial operations 94,903 71,388 114,984 92,756 79,628
7. Financial expense 65,718 62,403 70,650 65,700 40,352
-In which: Loan interest expenses 65,512 61,746 68,886 64,745 33,175
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 194 607 6 5 3
10. Enterprise administration expenses 3,640 3,249 5,198 2,558 2,481
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 29,536 10,476 42,399 26,207 33,174
12. Other income 993 198 725 1,820 212
13. Other expenses 21,032 9,616 35,184 30,550 12,109
14. Other profit (12)-(13) -20,039 -9,418 -34,459 -28,730 -11,897
15. Total accounting profit before tax (11)+(14) 9,497 1,058 7,940 -2,523 21,277
16. Costs of current corporate income tax 4,212 712 3,125 989 12,915
17. Costs of deferred corporate income tax 4,883 293 4,642 -4,211 -1,452
18. Costs of corporate income tax (16)+(17) 9,096 1,005 7,766 -3,222 11,463
19. Profit after corporate income tax (15)-(18) 402 53 174 700 9,814
20. Interest after tax of shareholders who not control 28 -72 -57 -733 389
21. Profit after tax of parent company shareholders (19)-(20) 373 125 231 1,433 9,425
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)