Unit: 1.000.000đ
  Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
1. Total business operating revenue 793,248 1,068,131 927,143 1,229,882 653,157
2. Deductions of revenue 3,290 3,517 1,714 1,278
3. Net revenues (1)-(2) 789,958 1,064,614 925,429 1,228,604 653,157
4. Cost of goods sold 766,017 1,031,388 925,865 1,192,259 665,849
5. Gross profit (3)-(4) 23,941 33,226 -435 36,344 -12,692
6. Revenue of financial operations 727 1,116 677 2,425 10,897
7. Financial expense 50,368 57,539 50,607 303,694 69,932
-In which: Loan interest expenses 50,180 57,168 50,197 69,559 69,868
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 9,024 9,469 6,819 6,601 4,208
10. Enterprise administration expenses 41,265 56,281 49,720 83,334 40,705
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -75,990 -88,946 -106,904 -354,859 -116,641
12. Other income 1,499 13,300 14,967 7,200 6,728
13. Other expenses 1,120 1,935 7,269 5,512 1,219
14. Other profit (12)-(13) 378 11,365 7,698 1,689 5,509
15. Total accounting profit before tax (11)+(14) -75,612 -77,582 -99,206 -353,171 -111,132
16. Costs of current corporate income tax 2,214 3,859 1,755 2,672 1,258
17. Costs of deferred corporate income tax 0 1,622 0
18. Costs of corporate income tax (16)+(17) 2,214 3,859 3,377 2,672 1,258
19. Profit after corporate income tax (15)-(18) -77,826 -81,441 -102,583 -355,843 -112,390
20. Interest after tax of shareholders who not control 4,244 8,540 3,001 2,792 2,286
21. Profit after tax of parent company shareholders (19)-(20) -82,070 -89,981 -105,584 -358,635 -114,676
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)