Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 203,285 291,361 503,577 520,868 342,925
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 203,285 291,361 503,577 520,868 342,925
4. Cost of goods sold 150,516 212,895 358,021 397,807 243,549
5. Gross profit (3)-(4) 52,769 78,466 145,556 123,061 99,375
6. Revenue of financial operations 1,332 341 1,265 2,682 4,265
7. Financial expense 15,230 10,327 8,095 3,815 819
-In which: Loan interest expenses 14,345 10,147 8,095 3,815
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 10,868 7,829 69,513 39,107 43,298
10. Enterprise administration expenses 1,457 9,265 17,135 8,988 10,041
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 26,546 51,386 52,078 73,832 49,483
12. Other income 6,250 52 345 100 1,429
13. Other expenses 342 20 31 547 4,222
14. Other profit (12)-(13) 5,908 32 314 -447 -2,793
15. Total accounting profit before tax (11)+(14) 32,454 51,418 52,392 73,386 46,689
16. Costs of current corporate income tax 10,417 13,435 14,443 15,218 8,688
17. Costs of deferred corporate income tax -3,222 -2,569 -3,922 -124 1,552
18. Costs of corporate income tax (16)+(17) 7,195 10,866 10,521 15,094 10,240
19. Profit after corporate income tax (15)-(18) 25,258 40,552 41,871 58,291 36,450
20. Interest after tax of shareholders who not control -43 -67 17 -12 9
21. Profit after tax of parent company shareholders (19)-(20) 25,301 40,620 41,854 58,304 36,441
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)