Unit: 1.000.000đ
  Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
1. Total business operating revenue 162,020 172,549 210,587 120,162 74,882
2. Deductions of revenue 0
3. Net revenues (1)-(2) 162,020 172,549 210,587 120,162 74,882
4. Cost of goods sold 84,797 84,609 133,700 77,791 41,101
5. Gross profit (3)-(4) 77,223 87,940 76,887 42,371 33,782
6. Revenue of financial operations 43,023 53,803 195,481 40,772 38,098
7. Financial expense 66,220 56,174 71,820 51,188 52,961
-In which: Loan interest expenses 116,627 56,174 55,278 51,188 50,850
8. Profit or loss from joint ventures, associated companies -203 91 111 31 8
9. Cost of sales 24 16 0
10. Enterprise administration expenses -13,448 -7,157 -62,601 -39,561 -39,059
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 67,247 92,802 263,259 71,547 57,985
12. Other income 6 15 91 0 0
13. Other expenses 7,031 2,767 3,393 2,417 4,370
14. Other profit (12)-(13) -7,025 -2,752 -3,302 -2,417 -4,370
15. Total accounting profit before tax (11)+(14) 60,222 90,050 259,957 69,129 53,615
16. Costs of current corporate income tax 2,695 4,124 3,871 2,484 1,723
17. Costs of deferred corporate income tax -1,497 -3,705 -2,417 -1,714 687
18. Costs of corporate income tax (16)+(17) 1,198 418 1,454 770 2,410
19. Profit after corporate income tax (15)-(18) 59,024 89,631 258,503 68,360 51,204
20. Interest after tax of shareholders who not control 13,384 14,812 13,700 5,787 3,289
21. Profit after tax of parent company shareholders (19)-(20) 45,640 74,820 244,803 62,573 47,915
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS) 0 0