Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 192,144 22,431 74,952 68,088 110,884
2. Deductions of revenue 0
3. Net revenues (1)-(2) 192,144 22,431 74,952 68,088 110,884
4. Cost of goods sold 120,609 21,554 79,512 65,650 112,212
5. Gross profit (3)-(4) 71,535 877 -4,560 2,437 -1,329
6. Revenue of financial operations 152 83 5 3 5
7. Financial expense 7,400 7,275 7,515 13,404 13,073
-In which: Loan interest expenses 7,400 7,275 7,515 13,404 13,073
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 39 157 191 174 152
10. Enterprise administration expenses 60,593 2,956 3,782 2,738 5,532
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 3,656 -9,427 -16,043 -13,874 -20,081
12. Other income 410 194 1,677 1,197
13. Other expenses 2,681 669 637 626 734
14. Other profit (12)-(13) -2,271 -476 1,040 571 -734
15. Total accounting profit before tax (11)+(14) 1,385 -9,903 -15,002 -13,304 -20,816
16. Costs of current corporate income tax 3,346
17. Costs of deferred corporate income tax 0 1,813
18. Costs of corporate income tax (16)+(17) 3,346 1,813
19. Profit after corporate income tax (15)-(18) -1,962 -9,903 -15,002 -13,304 -22,628
20. Interest after tax of shareholders who not control 318 -276 -483 99 -1,453
21. Profit after tax of parent company shareholders (19)-(20) -2,280 -9,628 -14,519 -13,403 -21,175
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)