Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 1,344,644 1,124,493 1,266,332 1,419,840 1,183,435
2. Deductions of revenue 0
3. Net revenues (1)-(2) 1,344,644 1,124,493 1,266,332 1,419,840 1,183,435
4. Cost of goods sold 1,293,008 1,087,564 1,190,718 1,361,294 1,117,915
5. Gross profit (3)-(4) 51,636 36,929 75,614 58,546 65,520
6. Revenue of financial operations 3,792 1,526 -401 49 477
7. Financial expense 29,201 27,195 42,099 30,223 37,203
-In which: Loan interest expenses 26,583 27,195 40,171 29,823 36,619
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 0 897
10. Enterprise administration expenses 8,022 8,368 12,597 10,670 18,467
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 18,205 2,892 20,517 17,702 9,429
12. Other income 0 0 732 50 382
13. Other expenses 14 798 195 189 63
14. Other profit (12)-(13) -14 -798 537 -139 319
15. Total accounting profit before tax (11)+(14) 18,190 2,094 21,054 17,563 9,748
16. Costs of current corporate income tax 3,508 625 4,498 3,568 835
17. Costs of deferred corporate income tax 0
18. Costs of corporate income tax (16)+(17) 3,508 625 4,498 3,568 835
19. Profit after corporate income tax (15)-(18) 14,683 1,469 16,556 13,995 8,913
20. Interest after tax of shareholders who not control 8 93 173 100 -55
21. Profit after tax of parent company shareholders (19)-(20) 14,675 1,376 16,383 13,895 8,968
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)