Unit: 1.000.000đ
  Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
1. Total business operating revenue 1,029,113 461,748 202,910 486,284 465,979
2. Deductions of revenue 0
3. Net revenues (1)-(2) 1,029,113 461,748 202,910 486,284 465,979
4. Cost of goods sold 969,354 413,091 198,216 492,183 430,535
5. Gross profit (3)-(4) 59,759 48,657 4,694 -5,899 35,443
6. Revenue of financial operations 94 412 731 -8,083 77
7. Financial expense 175,754 165,335 159,382 232,842 150,555
-In which: Loan interest expenses 158,869 163,429 158,961 183,428 149,732
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 379 457 315 2,246 3,392
10. Enterprise administration expenses 47,121 -12,227 45,463 -4,346 18,248
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -163,401 -104,497 -199,735 -244,725 -136,675
12. Other income 10,728 25,130 32,083 1,296 2,680
13. Other expenses 5,528 90,948 15,047 82,399 45,029
14. Other profit (12)-(13) 5,200 -65,818 17,036 -81,102 -42,348
15. Total accounting profit before tax (11)+(14) -158,201 -170,315 -182,700 -325,827 -179,024
16. Costs of current corporate income tax 1,148 0
17. Costs of deferred corporate income tax 14 14 14 0
18. Costs of corporate income tax (16)+(17) 1,162 14 14 0 0
19. Profit after corporate income tax (15)-(18) -159,363 -170,329 -182,714 -325,827 -179,024
20. Interest after tax of shareholders who not control -67 -97 -229 -366 -231
21. Profit after tax of parent company shareholders (19)-(20) -159,296 -170,232 -182,484 -325,462 -178,793
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS) 0