Unit: 1.000.000đ
  Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025
1. Total business operating revenue 488,447 751,806 1,029,113 461,748 202,910
2. Deductions of revenue 0
3. Net revenues (1)-(2) 488,447 751,806 1,029,113 461,748 202,910
4. Cost of goods sold 520,396 742,169 969,354 413,091 198,216
5. Gross profit (3)-(4) -31,949 9,637 59,759 48,657 4,694
6. Revenue of financial operations 7,603 -6,880 94 412 731
7. Financial expense 206,456 146,502 175,754 165,335 159,382
-In which: Loan interest expenses 169,485 172,499 158,869 163,429 158,961
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 3,490 147 379 457 315
10. Enterprise administration expenses 45,112 -78,503 47,121 -12,227 45,463
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -279,404 -65,389 -163,401 -104,497 -199,735
12. Other income 2,028 1,086 10,728 25,130 32,083
13. Other expenses 8,849 135,603 5,528 90,948 15,047
14. Other profit (12)-(13) -6,821 -134,517 5,200 -65,818 17,036
15. Total accounting profit before tax (11)+(14) -286,225 -199,906 -158,201 -170,315 -182,700
16. Costs of current corporate income tax 0 1,148
17. Costs of deferred corporate income tax 42 14 14 14
18. Costs of corporate income tax (16)+(17) 42 1,162 14 14
19. Profit after corporate income tax (15)-(18) -286,225 -199,948 -159,363 -170,329 -182,714
20. Interest after tax of shareholders who not control -406 -386 -67 -97 -229
21. Profit after tax of parent company shareholders (19)-(20) -285,819 -199,562 -159,296 -170,232 -182,484
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)