Unit: 1.000.000đ
  Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
1. Total business operating revenue 437,411 106,004 133,982 229,562 139,310
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 437,411 106,004 133,982 229,562 139,310
4. Cost of goods sold 401,064 97,796 132,982 213,591 123,777
5. Gross profit (3)-(4) 36,347 8,208 1,000 15,971 15,533
6. Revenue of financial operations 40,622 76,424 89,674 67,680 69,854
7. Financial expense 74,346 68,107 69,851 38,249 55,667
-In which: Loan interest expenses 61,190 57,107 69,851 38,249 50,419
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 0 0
10. Enterprise administration expenses -2,177 14,877 13,095 9,491 8,152
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 4,800 1,648 7,728 35,911 21,568
12. Other income 1,110 80 1,360 161 203
13. Other expenses 1,902 2,937 2,631 1,100 1,394
14. Other profit (12)-(13) -792 -2,857 -1,272 -939 -1,191
15. Total accounting profit before tax (11)+(14) 4,007 -1,209 6,457 34,972 20,377
16. Costs of current corporate income tax 2,304 -1,361 1,539 7,713 3,606
17. Costs of deferred corporate income tax -3 -61 -6 3 58
18. Costs of corporate income tax (16)+(17) 2,301 -1,422 1,533 7,716 3,664
19. Profit after corporate income tax (15)-(18) 1,706 213 4,924 27,256 16,712
20. Interest after tax of shareholders who not control -68 -164 123 -99 82
21. Profit after tax of parent company shareholders (19)-(20) 1,774 377 4,801 27,355 16,630
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)