Unit: 1.000.000đ
  Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
1. Total business operating revenue 138,124 221,526 52,605 562,658 7,636
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 138,124 221,526 52,605 562,658 7,636
4. Cost of goods sold 138,609 61,038 22,211 161,723 45,049
5. Gross profit (3)-(4) -485 160,488 30,393 400,934 -37,413
6. Revenue of financial operations 127,388 129,327 119,933 131,422 103,681
7. Financial expense 167,149 146,612 139,586 125,339 87,283
-In which: Loan interest expenses 156,692 133,755 123,619 111,175 73,483
8. Profit or loss from joint ventures, associated companies -160,673 -113,671 -67,235 18,783 1,630,804
9. Cost of sales 4,691 17,760 3,345 2,379 1,096
10. Enterprise administration expenses 27,753 34,488 46,901 56,889 30,733
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -233,363 -22,716 -106,740 366,532 1,577,959
12. Other income 1,585 545 2,545 95 385
13. Other expenses 11,289 8,500 25,187 5,497 5,952
14. Other profit (12)-(13) -9,704 -7,955 -22,642 -5,402 -5,567
15. Total accounting profit before tax (11)+(14) -243,067 -30,671 -129,382 361,130 1,572,392
16. Costs of current corporate income tax 12,037 25,523 -2,109 77,981 1,504
17. Costs of deferred corporate income tax 0 0 -773 2,574
18. Costs of corporate income tax (16)+(17) 12,037 25,523 -2,109 77,208 4,079
19. Profit after corporate income tax (15)-(18) -255,104 -56,194 -127,273 283,922 1,568,314
20. Interest after tax of shareholders who not control -4,693 -1,976 -2,234 7,819 -13,357
21. Profit after tax of parent company shareholders (19)-(20) -250,411 -54,217 -125,039 276,103 1,581,671
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)