Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 1,368,683 1,111,471 1,744,793 2,007,872 2,128,355
2. Deductions of revenue 7,860 5,208 18,561 7,789 9,425
3. Net revenues (1)-(2) 1,360,823 1,106,263 1,726,232 2,000,083 2,118,930
4. Cost of goods sold 1,222,184 882,568 1,239,866 1,512,595 1,693,547
5. Gross profit (3)-(4) 138,639 223,695 486,366 487,488 425,384
6. Revenue of financial operations 14,213 4,611 14,355 13,296 18,102
7. Financial expense 23,559 17,367 19,276 16,671 20,308
-In which: Loan interest expenses 21,907 15,755 18,209 16,143 17,992
8. Profit or loss from joint ventures, associated companies -1,995 -139 907
9. Cost of sales 94,978 50,549 95,036 119,403 113,633
10. Enterprise administration expenses 21,187 18,159 17,496 20,985 15,260
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 11,133 142,232 368,774 343,724 295,192
12. Other income 4,185 2,075 1,921 1,692 885
13. Other expenses 1,530 53 1,009 1,917 1,225
14. Other profit (12)-(13) 2,654 2,022 911 -225 -340
15. Total accounting profit before tax (11)+(14) 13,787 144,254 369,685 343,499 294,852
16. Costs of current corporate income tax 5,777 13,767 34,610 60,531 41,391
17. Costs of deferred corporate income tax 2,096 -1,530 2,262 -110 1,891
18. Costs of corporate income tax (16)+(17) 7,873 12,237 36,872 60,421 43,281
19. Profit after corporate income tax (15)-(18) 5,914 132,016 332,813 283,078 251,571
20. Interest after tax of shareholders who not control
21. Profit after tax of parent company shareholders (19)-(20) 5,914 132,016 332,813 283,078 251,571
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)