Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 15,941 13,021 46,403 78,359 85,266
2. Deductions of revenue 0
3. Net revenues (1)-(2) 15,941 13,021 46,403 78,359 85,266
4. Cost of goods sold 13,917 11,473 43,227 74,035 87,349
5. Gross profit (3)-(4) 2,024 1,548 3,176 4,324 -2,083
6. Revenue of financial operations 1 1 2 2 2
7. Financial expense 1,237 435 885 939 820
-In which: Loan interest expenses 480 435 885 955 817
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 49 1,512 2,382 577
10. Enterprise administration expenses 2,566 2,204 1,824 2,446 2,729
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -1,826 -1,090 -1,043 -1,441 -6,207
12. Other income 1,572 69 501
13. Other expenses 0 15 1 77 219
14. Other profit (12)-(13) 1,572 -15 -1 -8 282
15. Total accounting profit before tax (11)+(14) -255 -1,104 -1,044 -1,449 -5,925
16. Costs of current corporate income tax 0
17. Costs of deferred corporate income tax 0
18. Costs of corporate income tax (16)+(17) 0
19. Profit after corporate income tax (15)-(18) -255 -1,104 -1,044 -1,449 -5,925
20. Interest after tax of shareholders who not control 0
21. Profit after tax of parent company shareholders (19)-(20) -255 -1,104 -1,044 -1,449 -5,925
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)