Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 23,855 10,392 41,024 21,109 20,328
2. Deductions of revenue 0
3. Net revenues (1)-(2) 23,855 10,392 41,024 21,109 20,328
4. Cost of goods sold 3,451 3,689 33,604 4,893 3,908
5. Gross profit (3)-(4) 20,404 6,703 7,421 16,217 16,420
6. Revenue of financial operations 39,869 6,067 68,603 26,083 25,573
7. Financial expense 38,528 42,917 -3,050 118,103 83,251
-In which: Loan interest expenses 6,057 6,438 5,181 3,584 12,868
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 34,650 47 39 112 173
10. Enterprise administration expenses 11,194 11,799 12,058 -88,011 -20,551
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -24,100 -41,993 66,976 12,097 -20,880
12. Other income 1 2 3
13. Other expenses 178 304 435 263 63
14. Other profit (12)-(13) -177 -304 -435 -261 -61
15. Total accounting profit before tax (11)+(14) -24,277 -42,297 66,541 11,836 -20,941
16. Costs of current corporate income tax -26,054
17. Costs of deferred corporate income tax -398 -12,658
18. Costs of corporate income tax (16)+(17) -26,452 -12,658
19. Profit after corporate income tax (15)-(18) 2,175 -42,297 79,198 11,836 -20,941
20. Interest after tax of shareholders who not control 19,418 1,160 4,995 11,663 -6,975
21. Profit after tax of parent company shareholders (19)-(20) -17,244 -43,457 74,203 173 -13,965
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)