Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 1,286,128 1,436,709 1,226,717 1,838,571 1,879,526
2. Deductions of revenue 6,857 197
3. Net revenues (1)-(2) 1,279,271 1,436,709 1,226,717 1,838,571 1,879,328
4. Cost of goods sold 1,255,736 1,387,669 1,182,515 1,754,415 1,809,017
5. Gross profit (3)-(4) 23,536 49,040 44,202 84,156 70,312
6. Revenue of financial operations 3,299 2,035 2,645 2,534 18,711
7. Financial expense 49,806 31,235 50,559 31,793 33,383
-In which: Loan interest expenses 43,667 31,189 46,914 33,409 -13,741
8. Profit or loss from joint ventures, associated companies
9. Cost of sales 961 2,035 3,175 4,605 2,705
10. Enterprise administration expenses 14,717 11,773 13,850 39,925 40,330
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -38,648 6,032 -20,737 10,366 12,604
12. Other income 694 1,337 15,543 627 35,129
13. Other expenses 16 5,723 -3,281 18,426 23,468
14. Other profit (12)-(13) 678 -4,387 18,824 -17,800 11,660
15. Total accounting profit before tax (11)+(14) -37,970 1,645 -1,913 -7,434 24,264
16. Costs of current corporate income tax
17. Costs of deferred corporate income tax 131 -563 -1,127 1,002
18. Costs of corporate income tax (16)+(17) 131 -563 -1,127 1,002
19. Profit after corporate income tax (15)-(18) -37,970 1,514 -1,350 -6,307 23,262
20. Interest after tax of shareholders who not control
21. Profit after tax of parent company shareholders (19)-(20) -37,970 1,514 -1,350 -6,307 23,262
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)