Unit: 1.000.000đ
  Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
1. Total business operating revenue 71,304 157,435 119,810 306,112 66,278
2. Deductions of revenue 0
3. Net revenues (1)-(2) 71,304 157,435 119,810 306,112 66,278
4. Cost of goods sold 76,186 149,375 99,617 286,257 74,128
5. Gross profit (3)-(4) -4,882 8,060 20,194 19,855 -7,850
6. Revenue of financial operations 74 75 12 37,986 27
7. Financial expense 6,881 8,281 10,677 9,886 10,117
-In which: Loan interest expenses 6,833 7,445 10,677 9,565 10,117
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 26 213 287 340 112
10. Enterprise administration expenses 9,737 8,841 8,639 10,636 10,126
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -21,451 -9,200 604 36,980 -28,178
12. Other income 36 50 3,467 -1,419 40
13. Other expenses 177 -116 702 237 118
14. Other profit (12)-(13) -141 166 2,765 -1,655 -78
15. Total accounting profit before tax (11)+(14) -21,592 -9,034 3,368 35,325 -28,256
16. Costs of current corporate income tax 81 61 503 5,248 126
17. Costs of deferred corporate income tax 21 21 21 -413 -413
18. Costs of corporate income tax (16)+(17) 102 82 524 4,836 -287
19. Profit after corporate income tax (15)-(18) -21,694 -9,116 2,844 30,490 -27,969
20. Interest after tax of shareholders who not control 161 121 738 -92 227
21. Profit after tax of parent company shareholders (19)-(20) -21,855 -9,238 2,106 30,581 -28,197
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)