Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 12,543 19,467 76,364 79,191 11,613
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 12,543 19,467 76,364 79,191 11,613
4. Cost of goods sold 24,892 26,455 36,309 38,979 29,177
5. Gross profit (3)-(4) -12,349 -6,987 40,055 40,212 -17,564
6. Revenue of financial operations 3 2 3 8 3
7. Financial expense 1,840 1,912 2,039 1,692 2,019
-In which: Loan interest expenses 1,643 1,912 2,039 1,692 2,019
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 3,082 2,044 3,869 4,354 4,812
10. Enterprise administration expenses 3,584 4,495 1,345 2,973 5,228
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -20,852 -15,436 32,804 31,201 -29,620
12. Other income 316 162 159 397 960
13. Other expenses 125 107 173 812 372
14. Other profit (12)-(13) 192 56 -14 -414 588
15. Total accounting profit before tax (11)+(14) -20,661 -15,380 32,790 30,787 -29,032
16. Costs of current corporate income tax 0 0
17. Costs of deferred corporate income tax 436 522 389 109 -397
18. Costs of corporate income tax (16)+(17) 436 522 389 109 -397
19. Profit after corporate income tax (15)-(18) -21,097 -15,903 32,402 30,678 -28,634
20. Interest after tax of shareholders who not control 0 0
21. Profit after tax of parent company shareholders (19)-(20) -21,097 -15,903 32,402 30,678 -28,634
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)