Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 4,252,528 1,488,131 3,396,844 2,519,474 4,359,631
2. Deductions of revenue
3. Net revenues (1)-(2) 4,252,528 1,488,131 3,396,844 2,519,474 4,359,631
4. Cost of goods sold 4,088,720 1,388,971 3,226,145 2,434,099 4,159,804
5. Gross profit (3)-(4) 163,808 99,160 170,699 85,376 199,826
6. Revenue of financial operations 222,732 21,142 86,709 98,966 100,334
7. Financial expense 99,976 59,624 135,034 91,091 149,551
-In which: Loan interest expenses 94,347 56,211 96,396 87,036 136,912
8. Profit or loss from joint ventures, associated companies 124 648 1,167 9,872 3,843
9. Cost of sales 2,716 3,513 660 26
10. Enterprise administration expenses 50,185 46,433 51,174 101,955 70,658
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 233,787 11,380 71,707 1,168 83,769
12. Other income 13,584 1,702 3,434 181,673 -1,404
13. Other expenses 2,011 984 39,181 53 6,257
14. Other profit (12)-(13) 11,573 719 -35,747 181,620 -7,660
15. Total accounting profit before tax (11)+(14) 245,361 12,099 35,960 182,787 76,109
16. Costs of current corporate income tax 47,996 2,820 7,074 37,550 31,312
17. Costs of deferred corporate income tax 2,231 453
18. Costs of corporate income tax (16)+(17) 50,227 2,820 7,074 38,003 31,312
19. Profit after corporate income tax (15)-(18) 195,134 9,279 28,885 144,784 44,797
20. Interest after tax of shareholders who not control 19,513 454 1,156 -9,469 1,241
21. Profit after tax of parent company shareholders (19)-(20) 175,621 8,825 27,729 154,253 43,556
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)