Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 585,552 486,746 634,658 562,510 562,170
2. Deductions of revenue 56,783 16,299 41,287 41,171 32,870
3. Net revenues (1)-(2) 528,769 470,446 593,371 521,338 529,300
4. Cost of goods sold 482,869 403,453 533,296 443,720 511,832
5. Gross profit (3)-(4) 45,900 66,993 60,075 77,619 17,468
6. Revenue of financial operations 31,367 26,928 42,866 25,976 26,093
7. Financial expense 39,938 35,403 36,669 33,448 32,200
-In which: Loan interest expenses 37,758 34,188 33,776 32,212 30,850
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 17,197 16,229 21,979 22,388 21,325
10. Enterprise administration expenses 19,607 14,834 15,103 13,581 16,713
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 525 27,456 29,190 34,178 -26,677
12. Other income 4,635 192 155 622 53,666
13. Other expenses 4,805 1,408 1,889 2,209 12,880
14. Other profit (12)-(13) -170 -1,216 -1,733 -1,587 40,786
15. Total accounting profit before tax (11)+(14) 355 26,240 27,457 32,591 14,109
16. Costs of current corporate income tax 6,808 5,252 5,916 9,756 16,447
17. Costs of deferred corporate income tax 0
18. Costs of corporate income tax (16)+(17) 6,808 5,252 5,916 9,756 16,447
19. Profit after corporate income tax (15)-(18) -6,453 20,988 21,541 22,834 -2,338
20. Interest after tax of shareholders who not control 3 2 2 2 5
21. Profit after tax of parent company shareholders (19)-(20) -6,456 20,985 21,539 22,832 -2,343
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)