Unit: 1.000.000đ
  Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
1. Total business operating revenue 14,615 51,619 70,689 37,491 16,541
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 14,615 51,619 70,689 37,491 16,541
4. Cost of goods sold 19,036 24,088 26,149 23,163 19,126
5. Gross profit (3)-(4) -4,420 27,531 44,541 14,329 -2,585
6. Revenue of financial operations 238 269 475 573 936
7. Financial expense 4,346 4,176 3,702 3,174 3,007
-In which: Loan interest expenses 4,346 4,176 3,702 3,174 3,007
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 0 0
10. Enterprise administration expenses 1,181 1,306 1,208 1,451 1,226
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -9,709 22,319 40,105 10,277 -5,881
12. Other income 0 0 0
13. Other expenses 7 25 69 284
14. Other profit (12)-(13) -7 -25 -69 -284
15. Total accounting profit before tax (11)+(14) -9,709 22,311 40,080 10,207 -6,165
16. Costs of current corporate income tax 714 2,125 620
17. Costs of deferred corporate income tax 0 0
18. Costs of corporate income tax (16)+(17) 714 2,125 620 0
19. Profit after corporate income tax (15)-(18) -9,709 21,597 37,955 9,587 -6,165
20. Interest after tax of shareholders who not control 0 0
21. Profit after tax of parent company shareholders (19)-(20) -9,709 21,597 37,955 9,587 -6,165
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS) 0