Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 5,664 2,358 5,958 4,429 5,638
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 5,664 2,358 5,958 4,429 5,638
4. Cost of goods sold 7,124 1,472 5,650 3,749 6,838
5. Gross profit (3)-(4) -1,460 886 308 680 -1,200
6. Revenue of financial operations 0 0 13 2 79
7. Financial expense 9,065 6,121 11,881 -2,467 211,426
-In which: Loan interest expenses 7,957 6,162 7,050 3,145 211,205
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 0 10 0
10. Enterprise administration expenses 1,704 964 1,536 1,585 1,508
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -12,228 -6,199 -13,096 1,555 -214,056
12. Other income 0 219,435 203,579
13. Other expenses 80 1,234 65,309 15,015 3,016
14. Other profit (12)-(13) -80 -1,234 -65,309 204,420 200,563
15. Total accounting profit before tax (11)+(14) -12,309 -7,432 -78,405 205,975 -13,493
16. Costs of current corporate income tax 0 -2
17. Costs of deferred corporate income tax 1,288 7 1,124 5,594 836
18. Costs of corporate income tax (16)+(17) 1,288 7 1,124 5,594 834
19. Profit after corporate income tax (15)-(18) -13,597 -7,439 -79,529 200,381 -14,327
20. Interest after tax of shareholders who not control -376 0 -1,639 0 -1,219
21. Profit after tax of parent company shareholders (19)-(20) -13,221 -7,439 -77,890 200,381 -13,108
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)