Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 37,693 29,115 46,872 34,286 46,195
2. Deductions of revenue 0 0 0
3. Net revenues (1)-(2) 37,693 29,115 46,872 34,286 46,195
4. Cost of goods sold 27,878 24,813 27,331 23,446 23,224
5. Gross profit (3)-(4) 9,815 4,302 19,540 10,840 22,970
6. Revenue of financial operations 1,623 505 5,446 1,194 1,379
7. Financial expense 8,703 6,338 6,442 5,566 6,465
-In which: Loan interest expenses 6,100 6,130 5,701 5,368 5,345
8. Profit or loss from joint ventures, associated companies 0 0 0
9. Cost of sales 3,300 2,884 3,161 3,116 3,703
10. Enterprise administration expenses 5,774 4,842 5,287 4,872 6,332
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -6,339 -9,257 10,097 -1,519 7,849
12. Other income 11 17 17 240 336
13. Other expenses 370 111 113 48 80
14. Other profit (12)-(13) -359 -94 -96 191 255
15. Total accounting profit before tax (11)+(14) -6,698 -9,352 10,001 -1,328 8,104
16. Costs of current corporate income tax 0 0 0
17. Costs of deferred corporate income tax 0 0 0
18. Costs of corporate income tax (16)+(17) 0 0 0
19. Profit after corporate income tax (15)-(18) -6,698 -9,352 10,001 -1,328 8,104
20. Interest after tax of shareholders who not control 0 0 0
21. Profit after tax of parent company shareholders (19)-(20) -6,698 -9,352 10,001 -1,328 8,104
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)