Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 36,345 14,639 6,317 4,359 6,793
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 36,345 14,639 6,317 4,359 6,793
4. Cost of goods sold 21,948 14,975 9,507 8,068 -1,694
5. Gross profit (3)-(4) 14,398 -336 -3,190 -3,710 8,487
6. Revenue of financial operations 486 2,383 2,410 610 793
7. Financial expense 10,557 1,686 2,900 15,896 1,674
-In which: Loan interest expenses 8,220 1,686 2,900 870 1,674
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 2,408 904 1,086 406 339
10. Enterprise administration expenses 1,029 757 1,266 673 596
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 890 -1,300 -6,032 -20,075 6,671
12. Other income 0 154 0 100
13. Other expenses 0 154 0 2 53
14. Other profit (12)-(13) 0 0 -2 47
15. Total accounting profit before tax (11)+(14) 890 -1,300 -6,032 -20,078 6,718
16. Costs of current corporate income tax 0 0
17. Costs of deferred corporate income tax -665 672 1,446 899 -1,145
18. Costs of corporate income tax (16)+(17) -665 672 1,446 899 -1,145
19. Profit after corporate income tax (15)-(18) 1,555 -1,972 -7,478 -20,976 7,863
20. Interest after tax of shareholders who not control 119 -118 -251 -168 209
21. Profit after tax of parent company shareholders (19)-(20) 1,436 -1,854 -7,227 -20,808 7,654
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)