Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 59,579 15,184 1,413
2. Deductions of revenue 0 19,338
3. Net revenues (1)-(2) 59,579 15,184 -17,926
4. Cost of goods sold 72,730 19,877 -5,128
5. Gross profit (3)-(4) -13,151 -4,693 -12,798
6. Revenue of financial operations -9,677 159 161 162 6,666
7. Financial expense 160,616 120,382 129,218 120,768 131,179
-In which: Loan interest expenses 0 129,218 120,768 131,179
8. Profit or loss from joint ventures, associated companies -877 -928 -2,580
9. Cost of sales 27,072 27,402 23,529 12,194 16,441
10. Enterprise administration expenses 12,604 5,275 3,712 10,230 1,104
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -223,996 -158,520 -156,298 -143,031 -157,437
12. Other income 455 1 296
13. Other expenses 9,977 5,208 2,049 7,842 8,116
14. Other profit (12)-(13) -9,523 -5,208 -2,049 -7,842 -7,820
15. Total accounting profit before tax (11)+(14) -233,519 -163,728 -158,347 -150,872 -165,256
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) -233,519 -163,728 -158,347 -150,872 -165,256
20. Interest after tax of shareholders who not control -2,890 -2,781 -1,773 -904 -4,618
21. Profit after tax of parent company shareholders (19)-(20) -230,629 -160,947 -156,574 -149,968 -160,638
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)