Unit: 1.000.000đ
  Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025
1. Total business operating revenue 2,260,008 4,252,528 1,488,131 3,396,844 2,519,474
2. Deductions of revenue
3. Net revenues (1)-(2) 2,260,008 4,252,528 1,488,131 3,396,844 2,519,474
4. Cost of goods sold 2,176,520 4,088,720 1,388,971 3,226,145 2,434,099
5. Gross profit (3)-(4) 83,488 163,808 99,160 170,699 85,376
6. Revenue of financial operations 81,073 222,732 21,142 86,709 98,966
7. Financial expense 64,648 99,976 59,624 135,034 91,091
-In which: Loan interest expenses 59,862 94,347 56,211 96,396 87,036
8. Profit or loss from joint ventures, associated companies -1,449 124 648 1,167 9,872
9. Cost of sales 1,713 2,716 3,513 660
10. Enterprise administration expenses 57,411 50,185 46,433 51,174 101,955
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 39,340 233,787 11,380 71,707 1,168
12. Other income 1,298 13,584 1,702 3,434 181,673
13. Other expenses 3,125 2,011 984 39,181 53
14. Other profit (12)-(13) -1,827 11,573 719 -35,747 181,620
15. Total accounting profit before tax (11)+(14) 37,513 245,361 12,099 35,960 182,787
16. Costs of current corporate income tax 7,738 47,996 2,820 7,074 37,550
17. Costs of deferred corporate income tax 486 2,231 453
18. Costs of corporate income tax (16)+(17) 8,223 50,227 2,820 7,074 38,003
19. Profit after corporate income tax (15)-(18) 29,289 195,134 9,279 28,885 144,784
20. Interest after tax of shareholders who not control 314 19,513 454 1,156 -9,469
21. Profit after tax of parent company shareholders (19)-(20) 28,975 175,621 8,825 27,729 154,253
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)