Unit: 1.000.000đ
  Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
1. Total business operating revenue 9,158 33,719 38,579 53,191 35,368
2. Deductions of revenue 0
3. Net revenues (1)-(2) 9,158 33,719 38,579 53,191 35,368
4. Cost of goods sold 8,934 24,883 38,197 43,016 33,758
5. Gross profit (3)-(4) 224 8,836 382 10,175 1,610
6. Revenue of financial operations 6,714 6,631 5,288 6,696 6,886
7. Financial expense 6,044 6,787 7,367 9,117 9,847
-In which: Loan interest expenses 6,044 6,787 7,367 9,847
8. Profit or loss from joint ventures, associated companies -111 -108 -115 -182 -110
9. Cost of sales 130
10. Enterprise administration expenses 10,412 9,973 9,254 10,031 8,296
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -9,629 -1,531 -11,065 -2,460 -9,757
12. Other income 435 1,442 859 2,652 385
13. Other expenses 2 32 42 0
14. Other profit (12)-(13) 433 1,410 859 2,610 385
15. Total accounting profit before tax (11)+(14) -9,195 -120 -10,207 149 -9,372
16. Costs of current corporate income tax 0 6 10 51
17. Costs of deferred corporate income tax 3 0 -44 485 3
18. Costs of corporate income tax (16)+(17) 3 0 -38 495 54
19. Profit after corporate income tax (15)-(18) -9,198 -121 -10,169 -346 -9,427
20. Interest after tax of shareholders who not control -7 -5 -2 -3 7
21. Profit after tax of parent company shareholders (19)-(20) -9,192 -116 -10,167 -343 -9,433
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS) 0