Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 118,941 121,619 120,978 208,656 91,602
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 118,941 121,619 120,978 208,656 91,602
4. Cost of goods sold 93,157 98,105 105,895 100,469 100,681
5. Gross profit (3)-(4) 25,784 23,514 15,083 108,187 -9,078
6. Revenue of financial operations 9,901 2,827 5 4 11,446
7. Financial expense 11,251 6,477 39,753 13,046 20,545
-In which: Loan interest expenses 8,692 13,478 8,096 8,433 8,256
8. Profit or loss from joint ventures, associated companies 0 9 330
9. Cost of sales 0 0
10. Enterprise administration expenses 6,449 6,414 4,718 22,406 10,987
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 17,985 13,450 -29,382 72,749 -28,835
12. Other income 0 4,501 10 0 0
13. Other expenses 711 1,457 545 689 729
14. Other profit (12)-(13) -711 3,043 -535 -689 -729
15. Total accounting profit before tax (11)+(14) 17,274 16,494 -29,917 72,060 -29,564
16. Costs of current corporate income tax 1,303 543 453 12,622 -3,281
17. Costs of deferred corporate income tax -2,045 708 4,106 349 2,013
18. Costs of corporate income tax (16)+(17) -742 1,251 4,559 12,971 -1,268
19. Profit after corporate income tax (15)-(18) 18,016 15,243 -34,477 59,089 -28,296
20. Interest after tax of shareholders who not control 9,632 -3,217 -19,654 -1,560 -9,791
21. Profit after tax of parent company shareholders (19)-(20) 8,384 543 -14,822 60,649 -18,504
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)