Unit: 1.000.000đ
  Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
I. Cashflow from operating activities
1. Proceeds from sales 43,238 53,704 61,468 81,236 73,242
2. Payment to suppliers -16,543 -17,455 -44,265 -34,523 -41,775
3. Payroll -8,646 -8,813 -10,914 -11,559 -12,861
4. Interest expense -231 -219 -114 -1,873 -1,035
5. Business income tax paid 0 -31
6. VAT Paid 0
7. Other receipts from operating activities 45,739 18,067 20,632 21,054 2,292
8. Other payments from oprerating activities -60,154 -42,354 -23,469 -50,285 -2,555
Net cashflow from operating activities 3,403 2,930 3,339 4,049 17,277
II. Cashflow from investing activities
1. Purchases of fixed assets -637 -169 -383 -198 -648
2. Proceeds from disposals of fixed assets 151 110 -8
3. Purchases of debt instruments of other entities 0
4. Proceeds from sales of debt instruments of other entities 0
5. Investment in other entities 0
6. Proceeds from disinvestment in other entities 0
7. Dividends and interest received 0 0 28 -28 0
Net cashflow from investing activities -486 -169 -245 -235 -648
III. Cashflow from financing activities
1. Proceeds from issue of shares 0
2. Purchase issued shares from other entities 0
3. Proceeds from borrowings 0 9,892
4. Repayments of borrowing -2,819 -2,390 -3,357 -3,062 -27,384
5. Purchases of fixed assets and investment properties 0
6. Repayments of financial leases 0
7. Dividends paid 0
8. Purchase of funds 0
Net cashflow from financing activities -2,819 -2,390 -3,357 -3,062 -17,492
Net cashflow of the year 98 371 -264 753 -864
Cash and cash equivalents at the beginning of year 62 159 443 179 1,000
Effect of foreign exchange differences 80 0 68 0
Cash and cash equivalents at the end of year 159 609 179 1,000 136