Unit: 1.000.000đ
  Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025
1. Total business operating revenue 106,004 133,982 229,562 139,310 162,697
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 106,004 133,982 229,562 139,310 162,697
4. Cost of goods sold 97,796 132,982 213,591 123,777 150,253
5. Gross profit (3)-(4) 8,208 1,000 15,971 15,533 12,444
6. Revenue of financial operations 76,424 89,674 67,680 69,854 71,404
7. Financial expense 68,107 69,851 38,249 55,667 71,642
-In which: Loan interest expenses 57,107 69,851 38,249 50,419 61,641
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 0 0
10. Enterprise administration expenses 14,877 13,095 9,491 8,152 9,225
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 1,648 7,728 35,911 21,568 2,982
12. Other income 80 1,360 161 203 1,672
13. Other expenses 2,937 2,631 1,100 1,394 1,395
14. Other profit (12)-(13) -2,857 -1,272 -939 -1,191 277
15. Total accounting profit before tax (11)+(14) -1,209 6,457 34,972 20,377 3,259
16. Costs of current corporate income tax -1,361 1,539 7,713 3,606 1,694
17. Costs of deferred corporate income tax -61 -6 3 58 -23
18. Costs of corporate income tax (16)+(17) -1,422 1,533 7,716 3,664 1,671
19. Profit after corporate income tax (15)-(18) 213 4,924 27,256 16,712 1,588
20. Interest after tax of shareholders who not control -164 123 -99 82 -287
21. Profit after tax of parent company shareholders (19)-(20) 377 4,801 27,355 16,630 1,876
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)