Unit: 1.000.000đ
  Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
1. Total business operating revenue 7,061 4,776 8,862 6,800 5,233
2. Deductions of revenue 25 228 0
3. Net revenues (1)-(2) 7,061 4,751 8,634 6,800 5,233
4. Cost of goods sold 9,114 5,530 8,248 5,288 3,957
5. Gross profit (3)-(4) -2,053 -779 386 1,513 1,276
6. Revenue of financial operations 18 8 0 5 75
7. Financial expense 10,500 12,398 10,568 11,164 10,500
-In which: Loan interest expenses 10,500 10,635 10,568 5,164 10,500
8. Profit or loss from joint ventures, associated companies
9. Cost of sales 495 623 707 296 267
10. Enterprise administration expenses 2,248 1,187 2,468 1,936 1,840
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -15,278 -14,979 -13,356 -11,877 -11,255
12. Other income 10,357 311 11 7 3
13. Other expenses 6,042 858 216 219 256
14. Other profit (12)-(13) 4,315 -548 -205 -211 -253
15. Total accounting profit before tax (11)+(14) -10,963 -15,527 -13,561 -12,089 -11,508
16. Costs of current corporate income tax 20
17. Costs of deferred corporate income tax -1,736 -1,819 -30
18. Costs of corporate income tax (16)+(17) -1,736 -1,799 0 -30
19. Profit after corporate income tax (15)-(18) -9,227 -13,729 -13,561 -12,089 -11,478
20. Interest after tax of shareholders who not control -28 -49 -43 4 32
21. Profit after tax of parent company shareholders (19)-(20) -9,199 -13,680 -13,518 -12,093 -11,510
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS) 0