Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 22,292 3,670 16,394 28,958 27,225
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 22,292 3,670 16,394 28,958 27,225
4. Cost of goods sold 9,252 8,322 10,542 7,569 8,614
5. Gross profit (3)-(4) 13,040 -4,652 5,852 21,389 18,610
6. Revenue of financial operations 1,764 1,819 1,884 1,662 1,642
7. Financial expense 3,941 3,677 3,644 3,602 3,061
-In which: Loan interest expenses 3,941 3,677 3,644 3,602 3,061
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 0 0
10. Enterprise administration expenses 542 446 545 540 679
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 10,321 -6,957 3,547 18,909 16,512
12. Other income 5 0 0
13. Other expenses 265 218 0 4,224 115
14. Other profit (12)-(13) -261 -218 0 -4,224 -115
15. Total accounting profit before tax (11)+(14) 10,060 -7,174 3,547 14,685 16,397
16. Costs of current corporate income tax 1,535 0 7,920 6,435
17. Costs of deferred corporate income tax 0 0
18. Costs of corporate income tax (16)+(17) 1,535 0 7,920 6,435
19. Profit after corporate income tax (15)-(18) 8,525 -7,174 3,547 6,766 9,963
20. Interest after tax of shareholders who not control 0 0
21. Profit after tax of parent company shareholders (19)-(20) 8,525 -7,174 3,547 6,766 9,963
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)