Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 40,121 32,135 33,225 30,327 47,246
2. Deductions of revenue 0
3. Net revenues (1)-(2) 40,121 32,135 33,225 30,327 47,246
4. Cost of goods sold 13,879 14,306 14,588 15,141 14,608
5. Gross profit (3)-(4) 26,241 17,829 18,637 15,187 32,638
6. Revenue of financial operations 4 24 2 2 73,279
7. Financial expense 25,821 12,937 14,078 12,645 9,815
-In which: Loan interest expenses 14,766 12,937 14,078 12,645 9,815
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 0
10. Enterprise administration expenses 1,718 1,642 1,794 1,420 2,248
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -1,294 3,274 2,767 1,123 93,855
12. Other income 0 0 128
13. Other expenses 85 126 123 145 171
14. Other profit (12)-(13) -85 -126 -123 -145 -43
15. Total accounting profit before tax (11)+(14) -1,378 3,149 2,644 978 93,812
16. Costs of current corporate income tax 687 352 652 370 5,373
17. Costs of deferred corporate income tax 0
18. Costs of corporate income tax (16)+(17) 687 352 652 370 5,373
19. Profit after corporate income tax (15)-(18) -2,066 2,796 1,992 609 88,439
20. Interest after tax of shareholders who not control 169 53 121 215 520
21. Profit after tax of parent company shareholders (19)-(20) -2,235 2,743 1,871 393 87,919
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)