Unit: 1.000.000đ
  Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
1. Total business operating revenue 1,488,131 3,396,844 2,519,474 4,359,631 2,354,131
2. Deductions of revenue 0
3. Net revenues (1)-(2) 1,488,131 3,396,844 2,519,474 4,359,631 2,354,131
4. Cost of goods sold 1,388,971 3,226,145 2,434,099 4,159,804 2,233,767
5. Gross profit (3)-(4) 99,160 170,699 85,376 199,826 120,364
6. Revenue of financial operations 21,142 86,709 98,966 100,334 30,924
7. Financial expense 59,624 135,034 91,091 149,551 90,134
-In which: Loan interest expenses 56,211 96,396 87,036 136,912 87,034
8. Profit or loss from joint ventures, associated companies 648 1,167 9,872 3,843 2,646
9. Cost of sales 3,513 660 26 0
10. Enterprise administration expenses 46,433 51,174 101,955 70,658 54,908
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 11,380 71,707 1,168 83,769 8,893
12. Other income 1,702 3,434 181,673 -1,404 3,163
13. Other expenses 984 39,181 53 6,257 228
14. Other profit (12)-(13) 719 -35,747 181,620 -7,660 2,934
15. Total accounting profit before tax (11)+(14) 12,099 35,960 182,787 76,109 11,827
16. Costs of current corporate income tax 2,820 7,074 37,550 31,312 2,197
17. Costs of deferred corporate income tax 453 114
18. Costs of corporate income tax (16)+(17) 2,820 7,074 38,003 31,312 2,311
19. Profit after corporate income tax (15)-(18) 9,279 28,885 144,784 44,797 9,516
20. Interest after tax of shareholders who not control 454 1,156 -9,469 1,241 -53
21. Profit after tax of parent company shareholders (19)-(20) 8,825 27,729 154,253 43,556 9,569
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS) 0