Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 7,887 4,971 5,668 9,214 6,569
2. Deductions of revenue 0
3. Net revenues (1)-(2) 7,887 4,971 5,668 9,214 6,569
4. Cost of goods sold 4,585 3,121 3,832 4,904 3,972
5. Gross profit (3)-(4) 3,302 1,850 1,836 4,311 2,597
6. Revenue of financial operations 14,954 18,906 21,675 96,522 48,242
7. Financial expense 12,635 -26,511 -7,322 13,789 19,618
-In which: Loan interest expenses 1,367 1,131 2,191 886 106
8. Profit or loss from joint ventures, associated companies 0 -6 814
9. Cost of sales 5,322 8 19 132 15
10. Enterprise administration expenses 2,471 2,210 1,622 1,736 4,410
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -2,172 45,048 29,192 85,170 27,611
12. Other income 0 0 4 20
13. Other expenses 777 117 0 27
14. Other profit (12)-(13) -777 -117 0 -23 20
15. Total accounting profit before tax (11)+(14) -2,948 44,931 29,192 85,147 27,631
16. Costs of current corporate income tax 2,620 0 0 14,254 3,923
17. Costs of deferred corporate income tax 0 0 51 178
18. Costs of corporate income tax (16)+(17) 2,621 0 0 14,305 4,102
19. Profit after corporate income tax (15)-(18) -5,569 44,931 29,192 70,842 23,529
20. Interest after tax of shareholders who not control 0 -76 -295
21. Profit after tax of parent company shareholders (19)-(20) -5,569 44,931 29,192 70,918 23,824
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)