Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 104,323 49,883 64,022 113,252 140,018
2. Deductions of revenue 0
3. Net revenues (1)-(2) 104,323 49,883 64,022 113,252 140,018
4. Cost of goods sold 60,535 32,318 41,514 63,634 58,091
5. Gross profit (3)-(4) 43,788 17,565 22,508 49,618 81,927
6. Revenue of financial operations 400 176 28,524 33 170
7. Financial expense 2,609 4,970 3,481 3,323 3,485
-In which: Loan interest expenses 6,149 4,808 3,417 3,155 3,485
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 0 3,380 0
10. Enterprise administration expenses 4,069 2,884 3,291 4,922
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 37,510 9,392 44,667 43,038 73,690
12. Other income 361 0
13. Other expenses 113 10 0
14. Other profit (12)-(13) -113 351 0
15. Total accounting profit before tax (11)+(14) 37,397 9,392 45,018 43,038 73,690
16. Costs of current corporate income tax 2,835 513 2,329 2,184 3,734
17. Costs of deferred corporate income tax 0
18. Costs of corporate income tax (16)+(17) 2,835 513 2,329 2,184 3,734
19. Profit after corporate income tax (15)-(18) 34,562 8,879 42,689 40,854 69,956
20. Interest after tax of shareholders who not control 0
21. Profit after tax of parent company shareholders (19)-(20) 34,562 8,879 42,689 40,854 69,956
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)