Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 148,636 175,443 171,149 102,417 151,121
2. Deductions of revenue 0
3. Net revenues (1)-(2) 148,636 175,443 171,149 102,417 151,121
4. Cost of goods sold 148,374 175,316 171,026 102,310 151,003
5. Gross profit (3)-(4) 262 127 122 107 118
6. Revenue of financial operations 3,507 3,179 4,233 4,614 5,005
7. Financial expense 3,390 3,082 3,950 4,450 4,907
-In which: Loan interest expenses 3,440 3,032 3,900 4,400 4,857
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 253 0
10. Enterprise administration expenses 260 168 232 158
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 119 56 153 40 57
12. Other income 0 0 0
13. Other expenses 8 24 2 0
14. Other profit (12)-(13) -8 -24 -2 0
15. Total accounting profit before tax (11)+(14) 111 56 129 38 57
16. Costs of current corporate income tax 71 11 31 8 11
17. Costs of deferred corporate income tax 0
18. Costs of corporate income tax (16)+(17) 71 11 31 8 11
19. Profit after corporate income tax (15)-(18) 41 45 98 30 46
20. Interest after tax of shareholders who not control 0
21. Profit after tax of parent company shareholders (19)-(20) 41 45 98 30 46
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)