Unit: 1.000.000đ
  Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
1. Total business operating revenue 172,549 210,587 120,162 74,882 130,119
2. Deductions of revenue
3. Net revenues (1)-(2) 172,549 210,587 120,162 74,882 130,119
4. Cost of goods sold 84,609 133,700 77,791 41,101 86,891
5. Gross profit (3)-(4) 87,940 76,887 42,371 33,782 43,228
6. Revenue of financial operations 53,803 195,481 40,772 38,098 43,201
7. Financial expense 56,174 71,820 51,188 52,961 60,183
-In which: Loan interest expenses 56,174 55,278 51,188 50,850 52,336
8. Profit or loss from joint ventures, associated companies 91 111 31 8 83
9. Cost of sales 16 0
10. Enterprise administration expenses -7,157 -62,601 -39,561 -39,059 -33,644
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 92,802 263,259 71,547 57,985 59,973
12. Other income 15 91 0 0 412
13. Other expenses 2,767 3,393 2,417 4,370 3,893
14. Other profit (12)-(13) -2,752 -3,302 -2,417 -4,370 -3,481
15. Total accounting profit before tax (11)+(14) 90,050 259,957 69,129 53,615 56,492
16. Costs of current corporate income tax 4,124 3,871 2,484 1,723 2,139
17. Costs of deferred corporate income tax -3,705 -2,417 -1,714 687 -2,195
18. Costs of corporate income tax (16)+(17) 418 1,454 770 2,410 -57
19. Profit after corporate income tax (15)-(18) 89,631 258,503 68,360 51,204 56,548
20. Interest after tax of shareholders who not control 14,812 13,700 5,787 3,289 4,847
21. Profit after tax of parent company shareholders (19)-(20) 74,820 244,803 62,573 47,915 51,701
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS) 0 0 0