Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 7,335 7,061 4,776 8,862 6,800
2. Deductions of revenue 0 25 228 0
3. Net revenues (1)-(2) 7,335 7,061 4,751 8,634 6,800
4. Cost of goods sold 16,650 9,114 5,530 8,248 5,288
5. Gross profit (3)-(4) -9,315 -2,053 -779 386 1,513
6. Revenue of financial operations 6 18 8 0 5
7. Financial expense 11,938 10,500 12,398 10,568 11,164
-In which: Loan interest expenses 0 10,500 10,635 10,568 5,164
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 1,027 495 623 707 296
10. Enterprise administration expenses 2,368 2,248 1,187 2,468 1,936
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -24,641 -15,278 -14,979 -13,356 -11,877
12. Other income 10,748 10,357 311 11 7
13. Other expenses 7,637 6,042 858 216 219
14. Other profit (12)-(13) 3,112 4,315 -548 -205 -211
15. Total accounting profit before tax (11)+(14) -21,530 -10,963 -15,527 -13,561 -12,089
16. Costs of current corporate income tax 631 20
17. Costs of deferred corporate income tax 0 -1,736 -1,819
18. Costs of corporate income tax (16)+(17) 631 -1,736 -1,799 0
19. Profit after corporate income tax (15)-(18) -22,160 -9,227 -13,729 -13,561 -12,089
20. Interest after tax of shareholders who not control 0 -28 -49 -43 4
21. Profit after tax of parent company shareholders (19)-(20) -22,160 -9,199 -13,680 -13,518 -12,093
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)