Unit: 1.000.000đ
  Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025
1. Total business operating revenue 93,716 59,579 15,184
2. Deductions of revenue 0
3. Net revenues (1)-(2) 93,716 59,579 15,184
4. Cost of goods sold 107,896 72,730 19,877
5. Gross profit (3)-(4) -14,179 -13,151 -4,693
6. Revenue of financial operations 6,259 -9,677 159 161 162
7. Financial expense 102,225 160,616 120,382 129,218 120,768
-In which: Loan interest expenses 0 129,218 120,768
8. Profit or loss from joint ventures, associated companies -1,032 -877 -928
9. Cost of sales 25,713 27,072 27,402 23,529 12,194
10. Enterprise administration expenses 23,385 12,604 5,275 3,712 10,230
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -160,275 -223,996 -158,520 -156,298 -143,031
12. Other income 5 455 1
13. Other expenses 22,320 9,977 5,208 2,049 7,842
14. Other profit (12)-(13) -22,315 -9,523 -5,208 -2,049 -7,842
15. Total accounting profit before tax (11)+(14) -182,591 -233,519 -163,728 -158,347 -150,872
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) -182,591 -233,519 -163,728 -158,347 -150,872
20. Interest after tax of shareholders who not control -10,540 -2,890 -2,781 -1,773 -904
21. Profit after tax of parent company shareholders (19)-(20) -172,051 -230,629 -160,947 -156,574 -149,968
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)