Unit: 1.000.000đ
  Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
1. Total business operating revenue 65,899 76,154 94,389 280,003 72,006
2. Deductions of revenue 0
3. Net revenues (1)-(2) 65,899 76,154 94,389 280,003 72,006
4. Cost of goods sold 49,100 105,588 78,618 235,085 56,865
5. Gross profit (3)-(4) 16,798 -29,433 15,771 44,918 15,141
6. Revenue of financial operations 57 39 192 125,282 28
7. Financial expense 30,623 38,499 43,676 16,813 30,560
-In which: Loan interest expenses 30,393 37,803 29,155 8,566 30,560
8. Profit or loss from joint ventures, associated companies 79 202 -1,861 2,108
9. Cost of sales 165 63 13
10. Enterprise administration expenses 9,402 8,903 8,223 -34,915 8,996
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -23,255 -76,593 -37,859 190,398 -24,387
12. Other income 21 315 62 3,778 1,106
13. Other expenses 176 1,526 12,075 1,498 171
14. Other profit (12)-(13) -155 -1,211 -12,013 2,280 935
15. Total accounting profit before tax (11)+(14) -23,410 -77,804 -49,872 192,677 -23,452
16. Costs of current corporate income tax 1,102 -223 -359
17. Costs of deferred corporate income tax 44 2,068 27 -3,632
18. Costs of corporate income tax (16)+(17) 44 3,170 -196 -3,992 0
19. Profit after corporate income tax (15)-(18) -23,454 -80,974 -49,676 196,669 -23,452
20. Interest after tax of shareholders who not control -1,305 -15,187 -3,189 -3,542
21. Profit after tax of parent company shareholders (19)-(20) -22,149 -65,786 -46,487 200,211 -23,452
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)