Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 11,211 8,664 27,276 10,326 0
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 11,211 8,664 27,276 10,326 0
4. Cost of goods sold 9,285 7,204 26,514 10,372 0
5. Gross profit (3)-(4) 1,926 1,460 762 -46 0
6. Revenue of financial operations 596 2,879 12,335 5,870 5,340
7. Financial expense 577 306 12,556 3,561 -208
-In which: Loan interest expenses 543 264 395 29 0
8. Profit or loss from joint ventures, associated companies 38 52 -118 0
9. Cost of sales 21 55 9 3 507
10. Enterprise administration expenses 805 819 1,188 810 1,078
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 1,156 3,159 -605 1,332 3,963
12. Other income 0 1 2,080 41
13. Other expenses 40 8 0 2,330 0
14. Other profit (12)-(13) -40 -7 0 -250 41
15. Total accounting profit before tax (11)+(14) 1,116 3,152 -605 1,081 4,004
16. Costs of current corporate income tax 60 202 1,330 2,604 4,953
17. Costs of deferred corporate income tax 97 -1,668 0
18. Costs of corporate income tax (16)+(17) 157 202 1,330 936 4,953
19. Profit after corporate income tax (15)-(18) 959 2,950 -1,935 145 -949
20. Interest after tax of shareholders who not control 42 68 -162 -69 -16
21. Profit after tax of parent company shareholders (19)-(20) 917 2,882 -1,773 214 -933
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)