Unit: 1.000.000đ
  Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
1. Total business operating revenue 6,745 5,915 3,825 4,882 50,289
2. Deductions of revenue 28,681
3. Net revenues (1)-(2) 6,745 5,915 3,825 -23,798 50,289
4. Cost of goods sold 5,031 9,533 3,319 -23,522 29,493
5. Gross profit (3)-(4) 1,714 -3,618 506 -276 20,796
6. Revenue of financial operations 92,756 79,628 58,702 68,032 63,963
7. Financial expense 65,700 40,352 39,672 44,755 46,807
-In which: Loan interest expenses 64,745 33,175 39,672 44,755 45,272
8. Profit or loss from joint ventures, associated companies
9. Cost of sales 5 3 1,147 26 75
10. Enterprise administration expenses 2,558 2,481 1,737 2,544 260
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 26,207 33,174 16,652 20,431 37,616
12. Other income 1,820 212 1,611 466 418
13. Other expenses 30,550 12,109 17,632 9,940 35,644
14. Other profit (12)-(13) -28,730 -11,897 -16,020 -9,475 -35,227
15. Total accounting profit before tax (11)+(14) -2,523 21,277 631 10,956 2,390
16. Costs of current corporate income tax 989 12,915 491 6,755 1,636
17. Costs of deferred corporate income tax -4,211 -1,452 4,121 90
18. Costs of corporate income tax (16)+(17) -3,222 11,463 491 10,876 1,726
19. Profit after corporate income tax (15)-(18) 700 9,814 140 80 664
20. Interest after tax of shareholders who not control -733 389 231 -108 173
21. Profit after tax of parent company shareholders (19)-(20) 1,433 9,425 -91 188 490
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)