Unit: 1.000.000đ
  Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
1. Total business operating revenue 13,629 12,524 6,745 5,915 3,825
2. Deductions of revenue 0
3. Net revenues (1)-(2) 13,629 12,524 6,745 5,915 3,825
4. Cost of goods sold 8,283 9,254 5,031 9,533 3,319
5. Gross profit (3)-(4) 5,346 3,269 1,714 -3,618 506
6. Revenue of financial operations 71,388 114,984 92,756 79,628 58,702
7. Financial expense 62,403 70,650 65,700 40,352 39,672
-In which: Loan interest expenses 61,746 68,886 64,745 33,175 39,672
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 607 6 5 3 1,147
10. Enterprise administration expenses 3,249 5,198 2,558 2,481 1,737
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 10,476 42,399 26,207 33,174 16,652
12. Other income 198 725 1,820 212 1,611
13. Other expenses 9,616 35,184 30,550 12,109 17,632
14. Other profit (12)-(13) -9,418 -34,459 -28,730 -11,897 -16,020
15. Total accounting profit before tax (11)+(14) 1,058 7,940 -2,523 21,277 631
16. Costs of current corporate income tax 712 3,125 989 12,915 491
17. Costs of deferred corporate income tax 293 4,642 -4,211 -1,452
18. Costs of corporate income tax (16)+(17) 1,005 7,766 -3,222 11,463 491
19. Profit after corporate income tax (15)-(18) 53 174 700 9,814 140
20. Interest after tax of shareholders who not control -72 -57 -733 389 231
21. Profit after tax of parent company shareholders (19)-(20) 125 231 1,433 9,425 -91
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)