Unit: 1.000.000đ
  Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
1. Total business operating revenue 26,261 45,726 49,022 32,463 15,481
2. Deductions of revenue 87 1,030
3. Net revenues (1)-(2) 26,174 45,726 49,022 31,433 15,481
4. Cost of goods sold 14,963 3,108 17,237 15,251 6,299
5. Gross profit (3)-(4) 11,211 42,618 31,784 16,182 9,182
6. Revenue of financial operations 8 87 17 26 11
7. Financial expense 12,108 8,526 5,088 17,968 5,086
-In which: Loan interest expenses 12,108 7,364 5,088 17,902 5,086
8. Profit or loss from joint ventures, associated companies
9. Cost of sales
10. Enterprise administration expenses 4,343 5,347 3,897 5,893 2,969
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -5,232 28,831 22,817 -7,654 1,139
12. Other income 7,017 2 1 0
13. Other expenses 791 7,296 1,162 911 992
14. Other profit (12)-(13) -791 -279 -1,160 -910 -992
15. Total accounting profit before tax (11)+(14) -6,023 28,552 21,657 -8,564 147
16. Costs of current corporate income tax 134 2,208 1,284 425 146
17. Costs of deferred corporate income tax
18. Costs of corporate income tax (16)+(17) 134 2,208 1,284 425 146
19. Profit after corporate income tax (15)-(18) -6,157 26,344 20,372 -8,989 0
20. Interest after tax of shareholders who not control 20 353 73 4
21. Profit after tax of parent company shareholders (19)-(20) -6,177 25,991 20,372 -9,062 -4
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS) 0 0