Unit: 1.000.000đ
  Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
1. Total business operating revenue 22,431 74,952 68,088 110,884 32,817
2. Deductions of revenue 0
3. Net revenues (1)-(2) 22,431 74,952 68,088 110,884 32,817
4. Cost of goods sold 21,554 79,512 65,650 112,212 29,844
5. Gross profit (3)-(4) 877 -4,560 2,437 -1,329 2,973
6. Revenue of financial operations 83 5 3 5 16
7. Financial expense 7,275 7,515 13,404 13,073 9,065
-In which: Loan interest expenses 7,275 7,515 13,404 13,073 9,065
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 157 191 174 152 18
10. Enterprise administration expenses 2,956 3,782 2,738 5,532 3,009
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -9,427 -16,043 -13,874 -20,081 -9,101
12. Other income 194 1,677 1,197 0
13. Other expenses 669 637 626 734 668
14. Other profit (12)-(13) -476 1,040 571 -734 -668
15. Total accounting profit before tax (11)+(14) -9,903 -15,002 -13,304 -20,816 -9,770
16. Costs of current corporate income tax 0
17. Costs of deferred corporate income tax 1,813 0
18. Costs of corporate income tax (16)+(17) 1,813 0
19. Profit after corporate income tax (15)-(18) -9,903 -15,002 -13,304 -22,628 -9,770
20. Interest after tax of shareholders who not control -276 -483 99 -1,453 -10,015
21. Profit after tax of parent company shareholders (19)-(20) -9,628 -14,519 -13,403 -21,175 246
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)