Unit: 1.000.000đ
  Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
1. Total business operating revenue 462,349 836,394 849,713 955,893 709,039
2. Deductions of revenue 242 571 0 0 0
3. Net revenues (1)-(2) 462,107 835,823 849,713 955,893 709,039
4. Cost of goods sold 496,869 802,734 767,230 845,671 669,655
5. Gross profit (3)-(4) -34,762 33,088 82,483 110,223 39,384
6. Revenue of financial operations 14,402 20,842 13,245 5,078 10,033
7. Financial expense 6,281 8,452 11,152 15,249 13,130
-In which: Loan interest expenses 2,784 7,042 10,088 11,779 11,275
8. Profit or loss from joint ventures, associated companies 472 739 1,195 159 1,334
9. Cost of sales 14,045 16,218 17,587 20,074 17,293
10. Enterprise administration expenses 12,856 18,316 19,328 30,892 16,104
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -53,071 11,684 48,856 49,245 4,223
12. Other income 207 536 99,755 227,110 1,033
13. Other expenses 1,097 1,935 311 132 174
14. Other profit (12)-(13) -890 -1,399 99,444 226,978 858
15. Total accounting profit before tax (11)+(14) -53,960 10,285 148,300 276,223 5,081
16. Costs of current corporate income tax -107 16,600 63,611 753
17. Costs of deferred corporate income tax 0 -3,999 0
18. Costs of corporate income tax (16)+(17) -107 16,600 59,612 753
19. Profit after corporate income tax (15)-(18) -53,853 10,285 131,700 216,611 4,328
20. Interest after tax of shareholders who not control 0 0
21. Profit after tax of parent company shareholders (19)-(20) -53,853 10,285 131,700 216,611 4,328
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS) 0