Unit: 1.000.000đ
  Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
1. Total business operating revenue 15,184 1,413
2. Deductions of revenue 19,338
3. Net revenues (1)-(2) 15,184 -17,926
4. Cost of goods sold 19,877 -5,128
5. Gross profit (3)-(4) -4,693 -12,798
6. Revenue of financial operations 159 161 162 6,666
7. Financial expense 120,382 129,218 120,768 131,179 121,951
-In which: Loan interest expenses 129,218 120,768 131,179 121,951
8. Profit or loss from joint ventures, associated companies -928 -2,580
9. Cost of sales 27,402 23,529 12,194 16,441 12,686
10. Enterprise administration expenses 5,275 3,712 10,230 1,104 3,930
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -158,520 -156,298 -143,031 -157,437 -138,567
12. Other income 1 296
13. Other expenses 5,208 2,049 7,842 8,116 7,818
14. Other profit (12)-(13) -5,208 -2,049 -7,842 -7,820 -7,818
15. Total accounting profit before tax (11)+(14) -163,728 -158,347 -150,872 -165,256 -146,385
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 0
19. Profit after corporate income tax (15)-(18) -163,728 -158,347 -150,872 -165,256 -146,385
20. Interest after tax of shareholders who not control -2,781 -1,773 -904 -4,618
21. Profit after tax of parent company shareholders (19)-(20) -160,947 -156,574 -149,968 -160,638 -146,385
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)