Unit: 1.000.000đ
  Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025
1. Total business operating revenue 41,560 57,209 20,727 34,281 31,543
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 41,560 57,209 20,727 34,281 31,543
4. Cost of goods sold 36,119 53,449 15,773 31,999 18,893
5. Gross profit (3)-(4) 5,441 3,759 4,953 2,281 12,650
6. Revenue of financial operations 1,730 1 0 10,000 0
7. Financial expense 2,833 8,296 4,910 6,090 11,076
-In which: Loan interest expenses 2,833 8,296 4,910 6,090 12,771
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 0 0
10. Enterprise administration expenses 4,354 5,116 3,966 5,145 4,400
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -16 -9,653 -3,921 1,047 -2,825
12. Other income 1,452 888 -5 545 -2
13. Other expenses 2,031 805 128 2,208 984
14. Other profit (12)-(13) -579 83 -132 -1,663 -986
15. Total accounting profit before tax (11)+(14) -595 -9,569 -4,054 -617 -3,812
16. Costs of current corporate income tax 0 0
17. Costs of deferred corporate income tax 0 0
18. Costs of corporate income tax (16)+(17) 0 0
19. Profit after corporate income tax (15)-(18) -595 -9,569 -4,054 -617 -3,812
20. Interest after tax of shareholders who not control 0 0
21. Profit after tax of parent company shareholders (19)-(20) -595 -9,569 -4,054 -617 -3,812
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)