Unit: 1.000.000đ
  Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
1. Total business operating revenue 296,472 362,948 349,366 223,646 339,602
2. Deductions of revenue 0
3. Net revenues (1)-(2) 296,472 362,948 349,366 223,646 339,602
4. Cost of goods sold 162,972 159,249 161,903 161,831 162,336
5. Gross profit (3)-(4) 133,501 203,700 187,463 61,816 177,267
6. Revenue of financial operations 59,242 33,513 48,815 47,730 62,380
7. Financial expense 154,967 178,660 142,232 124,033 127,874
-In which: Loan interest expenses 125,366 126,038 124,135 126,561 141,896
8. Profit or loss from joint ventures, associated companies -9,871 717 -2,687 -5,007 492
9. Cost of sales 0
10. Enterprise administration expenses 16,951 15,033 15,024 21,761 15,181
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 10,954 44,237 76,336 -41,254 97,084
12. Other income 2,944 9,992 44 -6,211 795
13. Other expenses 1,874 27,606 4,024 -4,948 1,372
14. Other profit (12)-(13) 1,070 -17,614 -3,980 -1,263 -578
15. Total accounting profit before tax (11)+(14) 12,024 26,623 72,356 -42,517 96,506
16. Costs of current corporate income tax 6,249 6,444 4,865 -185 4,787
17. Costs of deferred corporate income tax -748 -675 5 -920 -560
18. Costs of corporate income tax (16)+(17) 5,501 5,768 4,870 -1,105 4,227
19. Profit after corporate income tax (15)-(18) 6,523 20,854 67,486 -41,412 92,279
20. Interest after tax of shareholders who not control 2,151 12,028 30,083 -26,821 36,518
21. Profit after tax of parent company shareholders (19)-(20) 4,371 8,827 37,403 -14,592 55,760
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS) 0