Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 222,710 63,555 38,299 12,691 39,851
2. Deductions of revenue 0 0 329
3. Net revenues (1)-(2) 222,710 63,555 38,299 12,691 39,522
4. Cost of goods sold 193,790 56,610 35,529 7,954 32,277
5. Gross profit (3)-(4) 28,921 6,945 2,769 4,737 7,245
6. Revenue of financial operations 748 412 540 616 746
7. Financial expense 5,016 5,445 3,799 4,625 4,786
-In which: Loan interest expenses 5,044 4,202 5,030 4,286 5,020
8. Profit or loss from joint ventures, associated companies -1,567 -1,452 -2,208 -2,608 -1,257
9. Cost of sales 143 142 140 73 74
10. Enterprise administration expenses -34,171 4,468 34,715 4,559 5,107
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 57,115 -4,151 -37,554 -6,512 -3,234
12. Other income 13,176 169 -6 0
13. Other expenses 56 190 70 4,007 122
14. Other profit (12)-(13) 13,120 -21 -76 -4,007 -122
15. Total accounting profit before tax (11)+(14) 70,235 -4,172 -37,629 -10,519 -3,356
16. Costs of current corporate income tax 2,950 -785 0 342 -62
17. Costs of deferred corporate income tax 0 0
18. Costs of corporate income tax (16)+(17) 2,950 -785 0 342 -62
19. Profit after corporate income tax (15)-(18) 67,285 -3,387 -37,629 -10,861 -3,294
20. Interest after tax of shareholders who not control 233 -316 1,772 -403 248
21. Profit after tax of parent company shareholders (19)-(20) 67,052 -3,071 -39,401 -10,458 -3,541
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)