Unit: 1.000.000đ
  Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
1. Total business operating revenue 1,112,756 624,339 671,328 590,444 767,379
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 1,112,756 624,339 671,328 590,444 767,379
4. Cost of goods sold 286,668 351,448 348,639 297,745 280,415
5. Gross profit (3)-(4) 826,087 272,891 322,690 292,699 486,965
6. Revenue of financial operations 7,838 119,441 7,289 7,406 3,976
7. Financial expense 187,422 172,263 194,351 129,223 165,243
-In which: Loan interest expenses 184,359 158,453 193,441 128,721 165,232
8. Profit or loss from joint ventures, associated companies 3,451 709 625 202 619
9. Cost of sales 0
10. Enterprise administration expenses 44,874 37,255 37,895 80,030 41,101
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 605,080 183,524 98,357 91,054 285,216
12. Other income 230 1,059 616 559 1,522
13. Other expenses 15 492 247 1,061 322
14. Other profit (12)-(13) 215 567 369 -502 1,199
15. Total accounting profit before tax (11)+(14) 605,295 184,091 98,726 90,552 286,415
16. Costs of current corporate income tax 30,035 28,569 18,340 -5,791 23,323
17. Costs of deferred corporate income tax -37,687 -2,193 323 289 -562
18. Costs of corporate income tax (16)+(17) -7,651 26,376 18,663 -5,503 22,761
19. Profit after corporate income tax (15)-(18) 612,946 157,715 80,063 96,055 263,654
20. Interest after tax of shareholders who not control 234,705 -8,106 5,417 12,610 56,978
21. Profit after tax of parent company shareholders (19)-(20) 378,241 165,821 74,646 83,445 206,676
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS) 0