Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 52,029 45,557 121,698 155,293 140,287
2. Deductions of revenue 0
3. Net revenues (1)-(2) 52,029 45,557 121,698 155,293 140,287
4. Cost of goods sold 41,030 35,809 109,839 135,424 123,602
5. Gross profit (3)-(4) 10,999 9,749 11,859 19,869 16,685
6. Revenue of financial operations 84 48 28 0 43
7. Financial expense 5,571 5,767 5,983 5,945 -3,221
-In which: Loan interest expenses 5,649 5,765 5,960 5,945
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 5,853 3,494 9,522 6,029 11,977
10. Enterprise administration expenses 21,405 3,529 5,611 4,224 4,402
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -21,746 -2,994 -9,230 3,671 3,570
12. Other income 19,571 2,451 -187 68 2,071
13. Other expenses -1,840 1,526 6,173 2,253 3,883
14. Other profit (12)-(13) 21,411 925 -6,359 -2,185 -1,812
15. Total accounting profit before tax (11)+(14) -335 -2,069 -15,589 1,486 1,758
16. Costs of current corporate income tax 1,444 293 286 1,205
17. Costs of deferred corporate income tax 0 -239
18. Costs of corporate income tax (16)+(17) 1,444 54 286 1,205
19. Profit after corporate income tax (15)-(18) -1,780 -2,069 -15,643 1,200 553
20. Interest after tax of shareholders who not control -749 631 -8,277 -1 0
21. Profit after tax of parent company shareholders (19)-(20) -1,030 -2,700 -7,366 1,201 553
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)