Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 2,176 13,941 19,231 43,006 82,810
2. Deductions of revenue 0 254 69 0
3. Net revenues (1)-(2) 2,176 13,688 19,163 43,006 82,810
4. Cost of goods sold 19,936 66,844 75,366 95,489 112,432
5. Gross profit (3)-(4) -17,760 -53,156 -56,204 -52,483 -29,622
6. Revenue of financial operations 0 2,522 6,711 12,790 10,307
7. Financial expense 3,232 62,810 61,196 74,881 79,440
-In which: Loan interest expenses 0 0
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 446 1,933 2,813 3,819 12,643
10. Enterprise administration expenses 2,363 7,441 10,301 12,862 14,111
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -23,801 -122,818 -123,803 -131,254 -125,510
12. Other income 0 215 0 1 18
13. Other expenses 4 1 1,328 38 173
14. Other profit (12)-(13) -4 214 -1,328 -37 -155
15. Total accounting profit before tax (11)+(14) -23,805 -122,604 -125,131 -131,291 -125,665
16. Costs of current corporate income tax 0 0
17. Costs of deferred corporate income tax 0 0
18. Costs of corporate income tax (16)+(17) 0 0
19. Profit after corporate income tax (15)-(18) -23,805 -122,604 -125,131 -131,291 -125,665
20. Interest after tax of shareholders who not control 0 0
21. Profit after tax of parent company shareholders (19)-(20) -23,805 -122,604 -125,131 -131,291 -125,665
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)