Unit: 1.000.000đ
  Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
1. Total business operating revenue 212,899 275,913 201,287 156,241 126,046
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 212,899 275,913 201,287 156,241 126,046
4. Cost of goods sold 215,114 250,068 177,249 128,710 101,204
5. Gross profit (3)-(4) -2,215 25,845 24,039 27,531 24,842
6. Revenue of financial operations 3,315 6,893 4,223 2,669 1,901
7. Financial expense 10,276 11,118 5,807 6,305 9,405
-In which: Loan interest expenses 8,377 7,334 5,239 4,854 7,724
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 0 0
10. Enterprise administration expenses 11,921 13,512 13,466 17,407 16,388
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -21,097 8,108 8,989 6,487 949
12. Other income 1,037 38 1,492 130 0
13. Other expenses 0 1 2,648 -1,518 15
14. Other profit (12)-(13) 1,037 37 -1,155 1,649 -15
15. Total accounting profit before tax (11)+(14) -20,061 8,145 7,833 8,136 934
16. Costs of current corporate income tax 0 2,989 196
17. Costs of deferred corporate income tax 0 0
18. Costs of corporate income tax (16)+(17) 0 2,989 196
19. Profit after corporate income tax (15)-(18) -20,061 8,145 7,833 5,147 738
20. Interest after tax of shareholders who not control 0 0
21. Profit after tax of parent company shareholders (19)-(20) -20,061 8,145 7,833 5,147 738
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS) 0