Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 208 300 600 2,450 1,150
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 208 300 600 2,450 1,150
4. Cost of goods sold 70 110 198 2,042
5. Gross profit (3)-(4) 138 190 402 408 1,150
6. Revenue of financial operations 0 0 5 0 0
7. Financial expense 185 0 227
-In which: Loan interest expenses 0 0
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 0 0
10. Enterprise administration expenses 123 170 140 376 877
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 16 20 81 32 47
12. Other income 5 0 0
13. Other expenses 0 8 3
14. Other profit (12)-(13) 5 -8 -3
15. Total accounting profit before tax (11)+(14) 16 25 73 29 47
16. Costs of current corporate income tax 5 16 6 14
17. Costs of deferred corporate income tax 0 0
18. Costs of corporate income tax (16)+(17) 5 16 6 14
19. Profit after corporate income tax (15)-(18) 16 20 57 22 32
20. Interest after tax of shareholders who not control 0 0
21. Profit after tax of parent company shareholders (19)-(20) 16 20 57 22 32
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)