Unit: 1.000.000đ
  Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
1. Total business operating revenue 38,579 53,191 35,368 15,524 10,468
2. Deductions of revenue
3. Net revenues (1)-(2) 38,579 53,191 35,368 15,524 10,468
4. Cost of goods sold 38,197 43,016 33,758 16,106 9,978
5. Gross profit (3)-(4) 382 10,175 1,610 -581 490
6. Revenue of financial operations 5,288 6,696 6,886 7,883 7,920
7. Financial expense 7,367 9,117 9,847 11,574 13,073
-In which: Loan interest expenses 7,367 9,847 13,073
8. Profit or loss from joint ventures, associated companies -115 -182 -110 -132 -384
9. Cost of sales
10. Enterprise administration expenses 9,254 10,031 8,296 7,859 8,341
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -11,065 -2,460 -9,757 -12,263 -13,389
12. Other income 859 2,652 385 235 543
13. Other expenses 42 0 856
14. Other profit (12)-(13) 859 2,610 385 235 -313
15. Total accounting profit before tax (11)+(14) -10,207 149 -9,372 -12,028 -13,702
16. Costs of current corporate income tax 6 10 51 69 5
17. Costs of deferred corporate income tax -44 485 3 -113 3
18. Costs of corporate income tax (16)+(17) -38 495 54 -44 8
19. Profit after corporate income tax (15)-(18) -10,169 -346 -9,427 -11,985 -13,710
20. Interest after tax of shareholders who not control -2 -3 7 6 -1
21. Profit after tax of parent company shareholders (19)-(20) -10,167 -343 -9,433 -11,991 -13,709
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS) 0 0