Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 528,598 41,323 50,071 32,556
2. Deductions of revenue 0
3. Net revenues (1)-(2) 528,598 41,323 50,071 32,556
4. Cost of goods sold 522,966 30,809 42,857 19,245
5. Gross profit (3)-(4) 5,632 10,513 7,215 13,311
6. Revenue of financial operations -1,194 286 439 2
7. Financial expense 10,612 11,741 11,395 27,872
-In which: Loan interest expenses 10,602 11,741 11,385 11,343
8. Profit or loss from joint ventures, associated companies 0 -16,524
9. Cost of sales 2,500 1,197 1,763 2,139
10. Enterprise administration expenses 16,371 5,544 4,963 4,993
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -25,044 -7,683 -10,468 -38,214
12. Other income 870 35 120 18,035
13. Other expenses 956 3,902 21 361
14. Other profit (12)-(13) -86 -3,867 99 17,674
15. Total accounting profit before tax (11)+(14) -25,130 -11,550 -10,368 -20,540
16. Costs of current corporate income tax 0 12,885
17. Costs of deferred corporate income tax 0
18. Costs of corporate income tax (16)+(17) 0 12,885
19. Profit after corporate income tax (15)-(18) -25,130 -24,436 -10,368 -20,540
20. Interest after tax of shareholders who not control -127 -168 -69 -77
21. Profit after tax of parent company shareholders (19)-(20) -25,003 -24,268 -10,299 -20,463
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)