Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 26,924 26,916 29,222 24,771 17,555
2. Deductions of revenue 0
3. Net revenues (1)-(2) 26,924 26,916 29,222 24,771 17,555
4. Cost of goods sold 43,121 47,091 58,103 43,016 32,149
5. Gross profit (3)-(4) -16,196 -20,175 -28,881 -18,245 -14,594
6. Revenue of financial operations 205 21 529 116 16
7. Financial expense 28,211 16,204 93,634 16,398 32,513
-In which: Loan interest expenses 20,116 16,196 19,868 16,341 20,227
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 0
10. Enterprise administration expenses 3,070 3,331 5,540 2,197 1,966
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -47,272 -39,689 -127,526 -36,723 -49,057
12. Other income 48 3,811 895 46,747 52
13. Other expenses 750 1,441 3,899 212 27
14. Other profit (12)-(13) -702 2,370 -3,005 46,535 25
15. Total accounting profit before tax (11)+(14) -47,974 -37,319 -130,530 9,812 -49,032
16. Costs of current corporate income tax 0
17. Costs of deferred corporate income tax 0
18. Costs of corporate income tax (16)+(17) 0
19. Profit after corporate income tax (15)-(18) -47,974 -37,319 -130,530 9,812 -49,032
20. Interest after tax of shareholders who not control 0
21. Profit after tax of parent company shareholders (19)-(20) -47,974 -37,319 -130,530 9,812 -49,032
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)