Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 110,722 93,407 122,847 145,604 131,569
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 110,722 93,407 122,847 145,604 131,569
4. Cost of goods sold 93,583 100,984 112,153 131,914 123,423
5. Gross profit (3)-(4) 17,139 -7,577 10,694 13,690 8,146
6. Revenue of financial operations 32 151 542 17 8,214
7. Financial expense 6,766 10,832 11,764 12,578 13,433
-In which: Loan interest expenses 6,766 10,832 11,764 12,578 0
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 795 1,187 1,678 2,203 2,017
10. Enterprise administration expenses 19,081 15,082 17,475 19,057 19,915
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -9,471 -34,528 -19,680 -20,131 -19,004
12. Other income 15 306 53 373 9
13. Other expenses 3,554 572 106 189 549
14. Other profit (12)-(13) -3,539 -266 -53 184 -540
15. Total accounting profit before tax (11)+(14) -13,010 -34,794 -19,734 -19,947 -19,545
16. Costs of current corporate income tax 543 602 605 461
17. Costs of deferred corporate income tax 0 42 0
18. Costs of corporate income tax (16)+(17) 543 602 647 461
19. Profit after corporate income tax (15)-(18) -13,553 -34,794 -20,335 -20,595 -20,005
20. Interest after tax of shareholders who not control 2 -39 -54 -22 0
21. Profit after tax of parent company shareholders (19)-(20) -13,554 -34,755 -20,282 -20,573 -20,005
Number of outstanding shares 0
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)