Unit: 1.000.000đ
  Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
1. Total business operating revenue 8,862 6,800 5,233 3,271 3,539
2. Deductions of revenue 228 0
3. Net revenues (1)-(2) 8,634 6,800 5,233 3,271 3,539
4. Cost of goods sold 8,248 5,288 3,957 4,440 2,358
5. Gross profit (3)-(4) 386 1,513 1,276 -1,169 1,180
6. Revenue of financial operations 0 5 75 2 6
7. Financial expense 10,568 11,164 10,500 10,530 10,500
-In which: Loan interest expenses 10,568 5,164 10,500 10,530 10,500
8. Profit or loss from joint ventures, associated companies
9. Cost of sales 707 296 267 403 848
10. Enterprise administration expenses 2,468 1,936 1,840 2,492 1,701
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -13,356 -11,877 -11,255 -14,591 -11,863
12. Other income 11 7 3 0 0
13. Other expenses 216 219 256 482 205
14. Other profit (12)-(13) -205 -211 -253 -482 -205
15. Total accounting profit before tax (11)+(14) -13,561 -12,089 -11,508 -15,073 -12,068
16. Costs of current corporate income tax
17. Costs of deferred corporate income tax -30 202
18. Costs of corporate income tax (16)+(17) 0 -30 202 0
19. Profit after corporate income tax (15)-(18) -13,561 -12,089 -11,478 -15,275 -12,068
20. Interest after tax of shareholders who not control -43 4 32 -126 -4
21. Profit after tax of parent company shareholders (19)-(20) -13,518 -12,093 -11,510 -15,150 -12,064
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS) 0 0 0