Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 438,854 256,851 229,496 289,369 240,108
2. Deductions of revenue 0
3. Net revenues (1)-(2) 438,854 256,851 229,496 289,369 240,108
4. Cost of goods sold 426,491 242,915 215,575 263,242 235,378
5. Gross profit (3)-(4) 12,363 13,936 13,922 26,127 4,729
6. Revenue of financial operations 17,210 4,474 3,940 4,466 38,568
7. Financial expense 27,800 11,038 11,289 15,652 18,120
-In which: Loan interest expenses 24,956 10,988 10,285 15,652 17,441
8. Profit or loss from joint ventures, associated companies 23 75 944 -132 -1,106
9. Cost of sales 31 0 78 78
10. Enterprise administration expenses 2,695 4,745 5,616 5,982 9,387
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -930 2,701 1,900 8,749 14,606
12. Other income 5,545 110 532 1,973 199
13. Other expenses 447 337 993 254 311
14. Other profit (12)-(13) 5,097 -227 -461 1,719 -112
15. Total accounting profit before tax (11)+(14) 4,168 2,474 1,439 10,467 14,494
16. Costs of current corporate income tax -155 1,108 459 2,222 4,778
17. Costs of deferred corporate income tax -18,276 -455 -1,060 -537
18. Costs of corporate income tax (16)+(17) -18,431 654 -602 2,222 4,241
19. Profit after corporate income tax (15)-(18) 22,598 1,821 2,041 8,246 10,253
20. Interest after tax of shareholders who not control 746 1,796 15 170 -11
21. Profit after tax of parent company shareholders (19)-(20) 21,853 25 2,026 8,076 10,264
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)