Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 817,140 433,549 553,435 683,803 1,333,631
2. Deductions of revenue 1 492
3. Net revenues (1)-(2) 817,139 433,549 553,435 683,803 1,333,140
4. Cost of goods sold 810,909 429,519 543,042 674,308 1,317,209
5. Gross profit (3)-(4) 6,230 4,031 10,392 9,495 15,931
6. Revenue of financial operations 7,497 4,909 6,903 16,334 20,518
7. Financial expense 7,346 5,061 11,125 21,856 26,026
-In which: Loan interest expenses 7,221 5,258 5,190 6,646 8,447
8. Profit or loss from joint ventures, associated companies
9. Cost of sales 541 417 578 553 405
10. Enterprise administration expenses 7,076 2,180 3,329 -2,067 2,532
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -1,236 1,282 2,263 5,487 7,485
12. Other income 210 106 0
13. Other expenses 73 1 21 87 909
14. Other profit (12)-(13) 137 -1 84 -87 -909
15. Total accounting profit before tax (11)+(14) -1,100 1,281 2,347 5,400 6,576
16. Costs of current corporate income tax -8 256 610 673 1,565
17. Costs of deferred corporate income tax 3 3 6
18. Costs of corporate income tax (16)+(17) -8 259 613 673 1,571
19. Profit after corporate income tax (15)-(18) -1,092 1,022 1,734 4,727 5,005
20. Interest after tax of shareholders who not control
21. Profit after tax of parent company shareholders (19)-(20) -1,092 1,022 1,734 4,727 5,005
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)