Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 559,980 189,380 625,780 382,349 751,459
2. Deductions of revenue 0
3. Net revenues (1)-(2) 559,980 189,380 625,780 382,349 751,459
4. Cost of goods sold 535,534 145,071 580,691 333,555 705,683
5. Gross profit (3)-(4) 24,447 44,309 45,089 48,794 45,776
6. Revenue of financial operations 530 87 3,024 70 2,491
7. Financial expense 22,655 13,441 22,767 10,814 16,132
-In which: Loan interest expenses 22,655 13,441 22,767 10,814 16,132
8. Profit or loss from joint ventures, associated companies -202 0 -1,045
9. Cost of sales 229 2,187 1,026 87
10. Enterprise administration expenses 24,059 12,724 34,171 20,716 46,621
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -21,940 18,002 -11,012 16,307 -15,618
12. Other income 15,357 402 25,635 2,454 1,728
13. Other expenses 120 2 2,956 46 4
14. Other profit (12)-(13) 15,237 399 22,680 2,407 1,725
15. Total accounting profit before tax (11)+(14) -6,703 18,401 11,668 18,715 -13,893
16. Costs of current corporate income tax 3,385 248 6,445 782 553
17. Costs of deferred corporate income tax -1,161 10 -98 -6 272
18. Costs of corporate income tax (16)+(17) 2,224 258 6,347 776 825
19. Profit after corporate income tax (15)-(18) -8,928 18,143 5,321 17,939 -14,718
20. Interest after tax of shareholders who not control 0 0
21. Profit after tax of parent company shareholders (19)-(20) -8,928 18,143 5,321 17,939 -14,718
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)