Unit: 1.000.000đ
  Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
1. Total business operating revenue 76,154 94,389 280,003 72,006 27,944
2. Deductions of revenue 0
3. Net revenues (1)-(2) 76,154 94,389 280,003 72,006 27,944
4. Cost of goods sold 105,588 78,618 235,085 56,865 19,838
5. Gross profit (3)-(4) -29,433 15,771 44,918 15,141 8,105
6. Revenue of financial operations 39 192 125,282 28 2
7. Financial expense 38,499 43,676 16,813 30,560 31,653
-In which: Loan interest expenses 37,803 29,155 8,566 30,560 31,665
8. Profit or loss from joint ventures, associated companies 202 -1,861 2,108
9. Cost of sales 63 13
10. Enterprise administration expenses 8,903 8,223 -34,915 8,996 8,027
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -76,593 -37,859 190,398 -24,387 -31,572
12. Other income 315 62 3,778 1,106 1,409
13. Other expenses 1,526 12,075 1,498 171 1
14. Other profit (12)-(13) -1,211 -12,013 2,280 935 1,408
15. Total accounting profit before tax (11)+(14) -77,804 -49,872 192,677 -23,452 -30,165
16. Costs of current corporate income tax 1,102 -223 -359
17. Costs of deferred corporate income tax 2,068 27 -3,632 3,295
18. Costs of corporate income tax (16)+(17) 3,170 -196 -3,992 0 3,295
19. Profit after corporate income tax (15)-(18) -80,974 -49,676 196,669 -23,452 -33,459
20. Interest after tax of shareholders who not control -15,187 -3,189 -3,542
21. Profit after tax of parent company shareholders (19)-(20) -65,786 -46,487 200,211 -23,452 -33,459
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)