Unit: 1.000.000đ
  Q1 2020 Q2 2020 Q3 2020 Q3 2025 Q4 2025
1. Total business operating revenue 16,385 8,091 3,794 3,259 20,747
2. Deductions of revenue 0 0 0 0
3. Net revenues (1)-(2) 16,385 8,091 3,794 3,259 20,747
4. Cost of goods sold 15,816 6,925 2,890 1,264 43,285
5. Gross profit (3)-(4) 569 1,166 903 1,995 -22,538
6. Revenue of financial operations 34 99 2 0 2
7. Financial expense 13,841 12,698 6,765 14,113 14,000
-In which: Loan interest expenses 13,841 12,698 6,765 14,113 13,998
8. Profit or loss from joint ventures, associated companies 0 818 0 0
9. Cost of sales 0 0 0 0
10. Enterprise administration expenses 3,982 3,364 2,700 2,037 2,265
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -17,220 -13,979 -8,560 -14,154 -38,801
12. Other income 62 1,944 42 2,803
13. Other expenses 495 -126 65 12 252
14. Other profit (12)-(13) -433 2,070 -23 -12 2,551
15. Total accounting profit before tax (11)+(14) -17,653 -11,909 -8,583 -14,167 -36,250
16. Costs of current corporate income tax 0 0 0 0
17. Costs of deferred corporate income tax 0 0 0 0
18. Costs of corporate income tax (16)+(17) 0 0 0 0
19. Profit after corporate income tax (15)-(18) -17,653 -11,909 -8,583 -14,167 -36,250
20. Interest after tax of shareholders who not control 0 -470 0 -68 -607
21. Profit after tax of parent company shareholders (19)-(20) -17,653 -11,439 -8,583 -14,099 -35,643
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)