Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
I. Cashflow from operating activities
1. Proceeds from sales 235,619 218,311 251,809 235,958 240,856
2. Payment to suppliers -659,713 -177,595 -181,326 -191,763 -189,780
3. Payroll -109,388 -40,025 -25,144 -25,298 -42,999
4. Interest expense 9,358 -1,358 -1,641 -1,196 -938
5. Business income tax paid -254 -3,928 -1,941 0
6. VAT Paid 0
7. Other receipts from operating activities 1,111 298 377 668 14,465
8. Other payments from oprerating activities 3,267 -9,748 -7,420 -9,118 7,758
Net cashflow from operating activities -520,000 -14,046 36,656 7,310 29,363
II. Cashflow from investing activities
1. Purchases of fixed assets -10,557 -10,557 8,749 -320 109
2. Proceeds from disposals of fixed assets 655 0
3. Purchases of debt instruments of other entities 0 -34,500
4. Proceeds from sales of debt instruments of other entities 0
5. Investment in other entities 0 0
6. Proceeds from disinvestment in other entities 0
7. Dividends and interest received -683 0 3
Net cashflow from investing activities -10,585 -10,557 8,749 -320 -34,388
III. Cashflow from financing activities
1. Proceeds from issue of shares 0
2. Purchase issued shares from other entities 0
3. Proceeds from borrowings 757,465 209,064 181,780 203,628 204,196
4. Repayments of borrowing -213,947 -187,247 -218,074 -201,098 -204,468
5. Purchases of fixed assets and investment properties 0
6. Repayments of financial leases 3,733 0
7. Dividends paid -13,500 -6,534 -6,879 87
8. Purchase of funds 0
Net cashflow from financing activities 533,751 21,817 -42,828 -4,349 -185
Net cashflow of the year 3,166 -2,785 2,577 2,641 -5,211
Cash and cash equivalents at the beginning of year 654 3,820 1,035 3,611 6,252
Effect of foreign exchange differences 0 0 0 0
Cash and cash equivalents at the end of year 3,820 1,035 3,611 6,252 1,042