Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 532,024 98,714 488,663 126,558 428,804
2. Deductions of revenue
3. Net revenues (1)-(2) 532,024 98,714 488,663 126,558 428,804
4. Cost of goods sold 327,401 52,686 340,069 52,541 351,087
5. Gross profit (3)-(4) 204,623 46,028 148,594 74,016 77,717
6. Revenue of financial operations 34,890 9,857 21,045 13,082 50,130
7. Financial expense 107,069 24,676 75,546 40,526 34,420
-In which: Loan interest expenses 12,203 24,368 75,235 40,413 33,920
8. Profit or loss from joint ventures, associated companies -99
9. Cost of sales 43,100 448 454 383 1,063
10. Enterprise administration expenses 63,378 10,172 35,810 12,521 2,790
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 25,966 20,589 57,829 33,668 89,476
12. Other income -232 367 387 52 7,343
13. Other expenses 1,755 457 841 23,810 747
14. Other profit (12)-(13) -1,987 -90 -454 -23,758 6,596
15. Total accounting profit before tax (11)+(14) 23,979 20,499 57,375 9,910 96,072
16. Costs of current corporate income tax 16,905 5,506 21,877 4,315 26,620
17. Costs of deferred corporate income tax 1,394 -83 -232
18. Costs of corporate income tax (16)+(17) 18,299 5,506 21,877 4,232 26,388
19. Profit after corporate income tax (15)-(18) 5,680 14,993 35,498 5,678 69,683
20. Interest after tax of shareholders who not control 1,299 530 2,178 -125 1,020
21. Profit after tax of parent company shareholders (19)-(20) 4,381 14,463 33,320 5,803 68,663
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)