Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 12,279 9,158 33,719 38,579 53,191
2. Deductions of revenue 0
3. Net revenues (1)-(2) 12,279 9,158 33,719 38,579 53,191
4. Cost of goods sold 13,655 8,934 24,883 38,197 43,016
5. Gross profit (3)-(4) -1,376 224 8,836 382 10,175
6. Revenue of financial operations 8,383 6,714 6,631 5,288 6,696
7. Financial expense 13,095 6,044 6,787 7,367 9,117
-In which: Loan interest expenses 8,611 6,044 6,787 7,367
8. Profit or loss from joint ventures, associated companies -260 -111 -108 -115 -182
9. Cost of sales 130
10. Enterprise administration expenses 13,120 10,412 9,973 9,254 10,031
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -19,468 -9,629 -1,531 -11,065 -2,460
12. Other income 648 435 1,442 859 2,652
13. Other expenses 622 2 32 42
14. Other profit (12)-(13) 26 433 1,410 859 2,610
15. Total accounting profit before tax (11)+(14) -19,442 -9,195 -120 -10,207 149
16. Costs of current corporate income tax -8,682 0 6 10
17. Costs of deferred corporate income tax 156 3 0 -44 485
18. Costs of corporate income tax (16)+(17) -8,526 3 0 -38 495
19. Profit after corporate income tax (15)-(18) -10,916 -9,198 -121 -10,169 -346
20. Interest after tax of shareholders who not control 2 -7 -5 -2 -3
21. Profit after tax of parent company shareholders (19)-(20) -10,918 -9,192 -116 -10,167 -343
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)