Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 131,075 207,268 179,218 213,242 409,072
2. Deductions of revenue 133 -40
3. Net revenues (1)-(2) 131,075 207,268 179,218 213,109 409,112
4. Cost of goods sold 120,436 176,325 157,304 198,929 385,469
5. Gross profit (3)-(4) 10,638 30,943 21,915 14,180 23,643
6. Revenue of financial operations 643 1,004 310 1,096 926
7. Financial expense 5,315 8,033 8,992 8,148 8,654
-In which: Loan interest expenses 4,761 4,761 4,343 8,147 8,594
8. Profit or loss from joint ventures, associated companies
9. Cost of sales 2,845 4,609 1,094 3,074 6,315
10. Enterprise administration expenses 13,311 6,162 749 -2,452 8,901
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -10,190 13,142 11,390 6,507 700
12. Other income 887 99 232 13,882 -10,312
13. Other expenses 1,267 506 1,016 12,540 -11,445
14. Other profit (12)-(13) -380 -407 -784 1,342 1,133
15. Total accounting profit before tax (11)+(14) -10,570 12,735 10,606 7,848 1,833
16. Costs of current corporate income tax 945 3,476 2,237 993 306
17. Costs of deferred corporate income tax 532 -218 -478 -343 367
18. Costs of corporate income tax (16)+(17) 1,478 3,257 1,759 651 674
19. Profit after corporate income tax (15)-(18) -12,047 9,478 8,847 7,197 1,159
20. Interest after tax of shareholders who not control 68 -77 -386 -1,348 -5,534
21. Profit after tax of parent company shareholders (19)-(20) -12,116 9,554 9,233 8,545 6,693
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)