Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 4,081 1,107 2,128 4,270 3,817
2. Deductions of revenue
3. Net revenues (1)-(2) 4,081 1,107 2,128 4,270 3,817
4. Cost of goods sold 3,483 3,341 3,406 3,370 3,427
5. Gross profit (3)-(4) 599 -2,234 -1,278 900 390
6. Revenue of financial operations 0 0 0 0 0
7. Financial expense 2,119 1,489 1,717 1,769 3,283
-In which: Loan interest expenses 2,119 1,489 1,717 1,769 3,283
8. Profit or loss from joint ventures, associated companies
9. Cost of sales
10. Enterprise administration expenses 1,039 377 -615 425 394
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -2,559 -4,100 -2,380 -1,293 -3,286
12. Other income
13. Other expenses 3 0 20 0
14. Other profit (12)-(13) -3 0 -20 0
15. Total accounting profit before tax (11)+(14) -2,563 -4,100 -2,400 -1,293 -3,286
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) -2,563 -4,100 -2,400 -1,293 -3,286
20. Interest after tax of shareholders who not control
21. Profit after tax of parent company shareholders (19)-(20) -2,563 -4,100 -2,400 -1,293 -3,286
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)