Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 125,010 131,570 139,687 97,196 209,352
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 125,010 131,570 139,687 97,196 209,352
4. Cost of goods sold 107,636 111,009 102,297 73,892 181,387
5. Gross profit (3)-(4) 17,374 20,561 37,390 23,304 27,965
6. Revenue of financial operations 1,356 35 58 43 49
7. Financial expense 4,571 4,342 6,214 5,325 5,570
-In which: Loan interest expenses 2,947 4,342 6,214 5,325 5,570
8. Profit or loss from joint ventures, associated companies 208 0
9. Cost of sales 3 107 120
10. Enterprise administration expenses 2,285 1,987 2,635 1,794 3,602
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 12,078 14,267 28,492 16,228 18,721
12. Other income 17 28 71 1 62
13. Other expenses 21 37 98 341
14. Other profit (12)-(13) -4 -9 -27 1 -279
15. Total accounting profit before tax (11)+(14) 12,074 14,258 28,464 16,229 18,442
16. Costs of current corporate income tax 216 212 1,449 403 425
17. Costs of deferred corporate income tax 0 0
18. Costs of corporate income tax (16)+(17) 216 212 1,449 403 425
19. Profit after corporate income tax (15)-(18) 11,858 14,046 27,016 15,826 18,017
20. Interest after tax of shareholders who not control 824 725 2,824 802 1,792
21. Profit after tax of parent company shareholders (19)-(20) 11,035 13,321 24,192 14,498 16,225
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)