Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 22,979 20,446 1,552 7,587 9,735
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 22,979 20,446 1,552 7,587 9,735
4. Cost of goods sold 21,326 19,008 657 6,875 8,886
5. Gross profit (3)-(4) 1,653 1,438 895 712 849
6. Revenue of financial operations 186,355 7,573 7,347 7,878 -207
7. Financial expense 212,940 24,423 31,955 20,909 22,358
-In which: Loan interest expenses 56,380 30,884 15,426 21,937 -1,003
8. Profit or loss from joint ventures, associated companies -220 0
9. Cost of sales 0 84 83 83 113
10. Enterprise administration expenses 9,222 8,500 8,668 9,496 9,626
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -34,373 -23,996 -32,464 -21,898 -31,454
12. Other income 17 15 100 0
13. Other expenses 440 4 233 668 57
14. Other profit (12)-(13) -423 12 -233 -568 -57
15. Total accounting profit before tax (11)+(14) -34,796 -23,984 -32,697 -22,466 -31,510
16. Costs of current corporate income tax 1,689 301 413 -94 527
17. Costs of deferred corporate income tax -19,909 0
18. Costs of corporate income tax (16)+(17) -18,219 301 413 -94 527
19. Profit after corporate income tax (15)-(18) -16,577 -24,285 -33,110 -22,373 -32,037
20. Interest after tax of shareholders who not control 0 0 0 0 0
21. Profit after tax of parent company shareholders (19)-(20) -16,577 -24,285 -33,110 -22,372 -32,037
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)