Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 1,009,989 735,016 947,062 913,523 1,205,947
2. Deductions of revenue 0
3. Net revenues (1)-(2) 1,009,989 735,016 947,062 913,523 1,205,947
4. Cost of goods sold 677,860 348,848 559,905 523,983 751,837
5. Gross profit (3)-(4) 332,130 386,167 387,157 389,540 454,110
6. Revenue of financial operations 14,916 13,889 14,706 14,542 15,134
7. Financial expense 204,646 220,578 226,962 236,720 232,793
-In which: Loan interest expenses 194,289 217,619 224,003 233,761 229,834
8. Profit or loss from joint ventures, associated companies 8,742 30,793 20,112 20,546 19,137
9. Cost of sales 0
10. Enterprise administration expenses 19,322 16,925 19,844 17,792 20,655
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 131,820 193,346 175,168 170,115 234,933
12. Other income 4,846 1,105 95 3,743 38
13. Other expenses 3,582 4 471 131 144
14. Other profit (12)-(13) 1,264 1,101 -376 3,612 -105
15. Total accounting profit before tax (11)+(14) 133,084 194,447 174,792 173,727 234,828
16. Costs of current corporate income tax 28,027 22,225 24,984 23,208 35,359
17. Costs of deferred corporate income tax -631 -746 -1,547 -1,885 -2,239
18. Costs of corporate income tax (16)+(17) 27,396 21,479 23,437 21,323 33,120
19. Profit after corporate income tax (15)-(18) 105,688 172,968 151,355 152,404 201,708
20. Interest after tax of shareholders who not control 10,196 26,731 20,709 23,536 19,920
21. Profit after tax of parent company shareholders (19)-(20) 95,492 146,237 130,646 128,868 181,788
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)