Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 46,222 31,813 47,764 68,795 78,688
2. Deductions of revenue 63 74
3. Net revenues (1)-(2) 46,222 31,813 47,764 68,732 78,614
4. Cost of goods sold 34,740 23,051 36,072 44,671 57,382
5. Gross profit (3)-(4) 11,482 8,762 11,692 24,062 21,232
6. Revenue of financial operations 2,862 15 939 8 1,011
7. Financial expense 4,339 2,355 1,278 919 1,157
-In which: Loan interest expenses 4,321 2,355 1,278 919 1,157
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 6,747 6,027 6,231 6,151 6,622
10. Enterprise administration expenses 8,677 9,434 6,057 6,556 11,474
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -5,419 -9,038 -934 10,445 2,990
12. Other income 1,480 294 8,769 1,706 1,717
13. Other expenses 183 0 733 2,420 169
14. Other profit (12)-(13) 1,296 294 8,036 -714 1,548
15. Total accounting profit before tax (11)+(14) -4,123 -8,744 7,102 9,731 4,539
16. Costs of current corporate income tax 637 280 314 361
17. Costs of deferred corporate income tax -216 12 104 141 1,371
18. Costs of corporate income tax (16)+(17) 421 12 384 455 1,732
19. Profit after corporate income tax (15)-(18) -4,544 -8,756 6,718 9,276 2,807
20. Interest after tax of shareholders who not control 160 -147 587 243 209
21. Profit after tax of parent company shareholders (19)-(20) -4,704 -8,610 6,130 9,033 2,598
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)