Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 31,337 15,591 45,233 34,564 39,175
2. Deductions of revenue 0
3. Net revenues (1)-(2) 31,337 15,591 45,233 34,564 39,175
4. Cost of goods sold 37,515 9,509 39,173 27,925 38,242
5. Gross profit (3)-(4) -6,178 6,082 6,060 6,639 934
6. Revenue of financial operations 3,702 138 209 83 10
7. Financial expense 2,456 1,288 1,263 1,435 1,630
-In which: Loan interest expenses 2,585 1,287 1,255 1,403 1,623
8. Profit or loss from joint ventures, associated companies 0 2
9. Cost of sales 986 1,358 878 1,163 1,175
10. Enterprise administration expenses 3,436 2,871 2,241 2,245 3,916
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -9,355 702 1,887 1,881 -5,777
12. Other income 12 2 -1,550 1 0
13. Other expenses 348 20 6 37 -1,569
14. Other profit (12)-(13) -336 -18 -1,555 -36 1,569
15. Total accounting profit before tax (11)+(14) -9,690 684 332 1,845 -4,208
16. Costs of current corporate income tax -796 138 67 377 -1,153
17. Costs of deferred corporate income tax 0
18. Costs of corporate income tax (16)+(17) -796 138 67 377 -1,153
19. Profit after corporate income tax (15)-(18) -8,894 545 265 1,468 -3,055
20. Interest after tax of shareholders who not control 0
21. Profit after tax of parent company shareholders (19)-(20) -8,894 545 265 1,468 -3,055
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)