Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 2,012,503 1,847,316 2,524,449 828,737 1,376,775
2. Deductions of revenue 12,615 4,801 3,753 353 321
3. Net revenues (1)-(2) 1,999,888 1,842,515 2,520,696 828,384 1,376,455
4. Cost of goods sold 660,054 1,138,365 711,713 318,477 336,411
5. Gross profit (3)-(4) 1,339,833 704,151 1,808,983 509,907 1,040,043
6. Revenue of financial operations 25,910 101,989 -31,316 10,015 16,109
7. Financial expense 355,214 308,482 339,494 308,489 434,257
-In which: Loan interest expenses 355,077 291,546 318,879 307,653 407,441
8. Profit or loss from joint ventures, associated companies 1,189,396 271,027 603,032 529,811 1,283,202
9. Cost of sales 313,802 256,537 239,311 204,378 278,961
10. Enterprise administration expenses 167,980 136,614 98,805 128,959 334,613
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 1,718,144 375,534 1,703,089 407,907 1,291,523
12. Other income 5,304 3,920 8,615 9,837 16,646
13. Other expenses 22,858 7,228 35,083 26,789 35,341
14. Other profit (12)-(13) -17,554 -3,309 -26,468 -16,952 -18,696
15. Total accounting profit before tax (11)+(14) 1,700,590 372,226 1,676,621 390,955 1,272,827
16. Costs of current corporate income tax 167,576 12,589 213,658 3,368 63,553
17. Costs of deferred corporate income tax -7,343 -5,923 -4,747 -34,799 -37,801
18. Costs of corporate income tax (16)+(17) 160,234 6,666 208,911 -31,431 25,752
19. Profit after corporate income tax (15)-(18) 1,540,357 365,559 1,467,710 422,386 1,247,075
20. Interest after tax of shareholders who not control 170,569 7,294 1,444 6,703 8,197
21. Profit after tax of parent company shareholders (19)-(20) 1,369,788 358,266 1,466,266 415,683 1,238,878
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)