Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 384,017 154,337 348,785 334,243 517,882
2. Deductions of revenue 0
3. Net revenues (1)-(2) 384,017 154,337 348,785 334,243 517,882
4. Cost of goods sold 294,962 108,513 247,315 252,575 409,599
5. Gross profit (3)-(4) 89,054 45,824 101,470 81,667 108,283
6. Revenue of financial operations 6,979 4,912 4,863 5,546 -3,256
7. Financial expense 37,705 18,147 20,575 21,562 14,204
-In which: Loan interest expenses 37,705 18,147 20,575 21,562 14,204
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 4,199 999 4,746 4,519 -878
10. Enterprise administration expenses 32,342 25,648 27,522 30,003 82,223
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 21,787 5,942 53,490 31,129 9,478
12. Other income 1,810 1,178 262 376 12,700
13. Other expenses 8,876 3,007 902 4,616 4,242
14. Other profit (12)-(13) -7,065 -1,829 -640 -4,240 8,458
15. Total accounting profit before tax (11)+(14) 14,722 4,113 52,850 26,889 17,936
16. Costs of current corporate income tax 3,872 985 11,514 6,851 5,499
17. Costs of deferred corporate income tax 0
18. Costs of corporate income tax (16)+(17) 3,872 985 11,514 6,851 5,499
19. Profit after corporate income tax (15)-(18) 10,850 3,128 41,336 20,038 12,437
20. Interest after tax of shareholders who not control -440 121 1,682 -3,059 3,039
21. Profit after tax of parent company shareholders (19)-(20) 11,291 3,008 39,654 23,096 9,398
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)