Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 27,138 20,361 3,973 4,442 7,011
2. Deductions of revenue
3. Net revenues (1)-(2) 27,138 20,361 3,973 4,442 7,011
4. Cost of goods sold 40,153 50,569 2,172 4,136 9,374
5. Gross profit (3)-(4) -13,015 -30,208 1,801 306 -2,363
6. Revenue of financial operations 24,567 1 1,992 10 369
7. Financial expense 7,464 6,677 6,559 5,359 5,190
-In which: Loan interest expenses 6,982 6,677 6,097 5,359 4,908
8. Profit or loss from joint ventures, associated companies
9. Cost of sales
10. Enterprise administration expenses 4,023 3,864 4,019 2,940 4,254
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 65 -40,748 -6,785 -7,983 -11,437
12. Other income 1,473 1,536 3,495 119 549
13. Other expenses 1,304 888 2,428 1,315 1,163
14. Other profit (12)-(13) 168 648 1,067 -1,195 -614
15. Total accounting profit before tax (11)+(14) 234 -40,100 -5,718 -9,178 -12,051
16. Costs of current corporate income tax
17. Costs of deferred corporate income tax
18. Costs of corporate income tax (16)+(17)
19. Profit after corporate income tax (15)-(18) 234 -40,100 -5,718 -9,178 -12,051
20. Interest after tax of shareholders who not control
21. Profit after tax of parent company shareholders (19)-(20) 234 -40,100 -5,718 -9,178 -12,051
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)