Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 37,521 30,565 21,737 47,725 52,812
2. Deductions of revenue
3. Net revenues (1)-(2) 37,521 30,565 21,737 47,725 52,812
4. Cost of goods sold 35,617 26,126 15,552 50,697 38,809
5. Gross profit (3)-(4) 1,904 4,439 6,185 -2,972 14,003
6. Revenue of financial operations 1,750 1,725 1,742 695 2,298
7. Financial expense 1,899 797 2,734 1,653 2,305
-In which: Loan interest expenses 1,897 797 2,734 1,653 2,303
8. Profit or loss from joint ventures, associated companies 225 368 206 246
9. Cost of sales 1,631 697 950 702 1,225
10. Enterprise administration expenses 2,444 2,567 3,398 2,613 2,521
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -2,095 2,104 1,213 -7,039 10,497
12. Other income 368 0 202 109
13. Other expenses 206 172 157 152 216
14. Other profit (12)-(13) 162 -171 44 -43 -216
15. Total accounting profit before tax (11)+(14) -1,933 1,932 1,257 -7,082 10,281
16. Costs of current corporate income tax -37 438 340 193 691
17. Costs of deferred corporate income tax -143 -105
18. Costs of corporate income tax (16)+(17) -180 438 235 193 691
19. Profit after corporate income tax (15)-(18) -1,753 1,495 1,023 -7,276 9,589
20. Interest after tax of shareholders who not control 119 99 76 86 149
21. Profit after tax of parent company shareholders (19)-(20) -1,871 1,395 946 -7,362 9,441
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)