Unit: 1.000.000đ
  Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025
1. Total business operating revenue 36,473 200,824 39,633 22,448 7,791
2. Deductions of revenue 39 46 79 69
3. Net revenues (1)-(2) 36,473 200,786 39,587 22,369 7,722
4. Cost of goods sold 31,998 161,945 38,318 39,933 23,923
5. Gross profit (3)-(4) 4,475 38,841 1,269 -17,563 -16,202
6. Revenue of financial operations 29,613 -538 354 177 219
7. Financial expense 25,224 25,242 22,657 22,890 20,808
-In which: Loan interest expenses 25,056 24,737 22,533 22,833 22,262
8. Profit or loss from joint ventures, associated companies 10 -50 -62 54 -10
9. Cost of sales 0 11 407
10. Enterprise administration expenses 3,421 3,164 6,063 71,609 4,269
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 5,453 9,847 -27,159 -111,842 -41,476
12. Other income 0 6 3 3
13. Other expenses -532 1,483 94 506 10,793
14. Other profit (12)-(13) 532 -1,483 -88 -503 -10,790
15. Total accounting profit before tax (11)+(14) 5,985 8,363 -27,246 -112,345 -52,266
16. Costs of current corporate income tax 143 26
17. Costs of deferred corporate income tax -225 -224 -250 -572 -882
18. Costs of corporate income tax (16)+(17) -82 -198 -250 -572 -882
19. Profit after corporate income tax (15)-(18) 6,068 8,561 -26,996 -111,772 -51,384
20. Interest after tax of shareholders who not control 172 105 -1,164 -3,570 -5,284
21. Profit after tax of parent company shareholders (19)-(20) 5,896 8,455 -25,833 -108,203 -46,100
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)