Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 50,030 39,610 39,525 34,761 39,017
2. Deductions of revenue 0
3. Net revenues (1)-(2) 50,030 39,610 39,525 34,761 39,017
4. Cost of goods sold 48,764 41,501 41,007 35,074 40,335
5. Gross profit (3)-(4) 1,266 -1,891 -1,483 -312 -1,318
6. Revenue of financial operations 0 0 0 0 0
7. Financial expense 10,352 3,065 4,329 4,095 5,242
-In which: Loan interest expenses 5,642 3,065 4,047 4,095 4,420
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 331 414 311 491 434
10. Enterprise administration expenses 3,200 3,126 2,849 2,524 4,022
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -12,617 -8,496 -8,971 -7,422 -11,017
12. Other income 375 11
13. Other expenses 54 6 36 5
14. Other profit (12)-(13) -54 -6 339 6
15. Total accounting profit before tax (11)+(14) -12,672 -8,501 -8,971 -7,083 -11,010
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) -12,672 -8,501 -8,971 -7,083 -11,010
20. Interest after tax of shareholders who not control 0
21. Profit after tax of parent company shareholders (19)-(20) -12,672 -8,501 -8,971 -7,083 -11,010
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)