Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 53,548 67,339 131,855 79,362 32,890
2. Deductions of revenue 2,240 4,512
3. Net revenues (1)-(2) 51,308 67,339 131,855 79,362 28,378
4. Cost of goods sold 33,697 39,779 103,822 58,287 29,495
5. Gross profit (3)-(4) 17,611 27,559 28,034 21,075 -1,117
6. Revenue of financial operations 121 302 112 693 325
7. Financial expense 10,123 7,696 10,129 10,224 1,745
-In which: Loan interest expenses 8,031 5,569 7,612 7,512
8. Profit or loss from joint ventures, associated companies
9. Cost of sales 1,054 277 170 458
10. Enterprise administration expenses 2,268 1,979 1,876 1,699 2,278
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 4,286 17,910 15,971 9,387 -4,814
12. Other income 181 0 0 9 22
13. Other expenses 792 402 557 288 1,151
14. Other profit (12)-(13) -611 -402 -557 -278 -1,129
15. Total accounting profit before tax (11)+(14) 3,675 17,508 15,414 9,109 -5,943
16. Costs of current corporate income tax 686 3,582 3,194 1,879
17. Costs of deferred corporate income tax
18. Costs of corporate income tax (16)+(17) 686 3,582 3,194 1,879
19. Profit after corporate income tax (15)-(18) 2,989 13,926 12,220 7,230 -5,943
20. Interest after tax of shareholders who not control
21. Profit after tax of parent company shareholders (19)-(20) 2,989 13,926 12,220 7,230 -5,943
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)