Unit: 1.000.000đ
  Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
1. Total business operating revenue 153,047 146,014 228,032 251,369 197,004
2. Deductions of revenue 93
3. Net revenues (1)-(2) 153,047 145,921 228,032 251,369 197,004
4. Cost of goods sold 140,677 125,373 205,066 197,415 177,987
5. Gross profit (3)-(4) 12,370 20,548 22,966 53,954 19,017
6. Revenue of financial operations 1,777 88,438 21,478 3,290 649
7. Financial expense 6,557 2,477 6,785 7,699 8,849
-In which: Loan interest expenses 6,070 2,156 6,503 7,496 8,454
8. Profit or loss from joint ventures, associated companies 25,177 9,595 17,286 19,706 35,314
9. Cost of sales 1,973 2,652 3,215 3,422 2,157
10. Enterprise administration expenses 9,129 5,814 5,583 30,328 8,925
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 21,664 107,638 46,148 35,500 35,049
12. Other income 5,647 3,247 9,552 1,416 3,492
13. Other expenses 158 794 5,461 292 171
14. Other profit (12)-(13) 5,489 2,453 4,091 1,124 3,322
15. Total accounting profit before tax (11)+(14) 27,153 110,091 50,239 36,624 38,370
16. Costs of current corporate income tax 3,110 9,215 5,344 820 2,272
17. Costs of deferred corporate income tax 216 -74 0
18. Costs of corporate income tax (16)+(17) 3,327 9,215 5,344 746 2,272
19. Profit after corporate income tax (15)-(18) 23,827 100,876 44,895 35,878 36,098
20. Interest after tax of shareholders who not control -13 -5 146 612 868
21. Profit after tax of parent company shareholders (19)-(20) 23,840 100,882 44,749 35,266 35,230
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS) 0