Unit: 1.000.000đ
  Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
1. Total business operating revenue 10,392 41,024 21,109 20,328 26,604
2. Deductions of revenue
3. Net revenues (1)-(2) 10,392 41,024 21,109 20,328 26,604
4. Cost of goods sold 3,689 33,604 4,893 3,908 35,318
5. Gross profit (3)-(4) 6,703 7,421 16,217 16,420 -8,714
6. Revenue of financial operations 6,067 68,603 26,083 25,573 40,299
7. Financial expense 42,917 -3,050 118,103 83,251 48,977
-In which: Loan interest expenses 6,438 5,181 3,584 12,868 8,833
8. Profit or loss from joint ventures, associated companies
9. Cost of sales 47 39 112 173 73
10. Enterprise administration expenses 11,799 12,058 -88,011 -20,551 7,454
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -41,993 66,976 12,097 -20,880 -24,919
12. Other income 2 3 0
13. Other expenses 304 435 263 63 1,167
14. Other profit (12)-(13) -304 -435 -261 -61 -1,166
15. Total accounting profit before tax (11)+(14) -42,297 66,541 11,836 -20,941 -26,085
16. Costs of current corporate income tax
17. Costs of deferred corporate income tax -12,658
18. Costs of corporate income tax (16)+(17) -12,658 0
19. Profit after corporate income tax (15)-(18) -42,297 79,198 11,836 -20,941 -26,085
20. Interest after tax of shareholders who not control 1,160 4,995 11,663 -6,975 -10,908
21. Profit after tax of parent company shareholders (19)-(20) -43,457 74,203 173 -13,965 -15,178
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)