Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 133,982 229,562 139,310 162,697 99,119
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 133,982 229,562 139,310 162,697 99,119
4. Cost of goods sold 132,982 213,591 123,777 150,253 100,260
5. Gross profit (3)-(4) 1,000 15,971 15,533 12,444 -1,141
6. Revenue of financial operations 89,674 67,680 69,854 71,404 48,853
7. Financial expense 69,851 38,249 55,667 71,642 64,801
-In which: Loan interest expenses 69,851 38,249 50,419 61,641 60,256
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 0 0
10. Enterprise administration expenses 13,095 9,491 8,152 9,225 14,756
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 7,728 35,911 21,568 2,982 -31,845
12. Other income 1,360 161 203 1,672 -701
13. Other expenses 2,631 1,100 1,394 1,395 821
14. Other profit (12)-(13) -1,272 -939 -1,191 277 -1,522
15. Total accounting profit before tax (11)+(14) 6,457 34,972 20,377 3,259 -33,366
16. Costs of current corporate income tax 1,539 7,713 3,606 1,694 -6,220
17. Costs of deferred corporate income tax -6 3 58 -23 84
18. Costs of corporate income tax (16)+(17) 1,533 7,716 3,664 1,671 -6,136
19. Profit after corporate income tax (15)-(18) 4,924 27,256 16,712 1,588 -27,230
20. Interest after tax of shareholders who not control 123 -99 82 -287 230
21. Profit after tax of parent company shareholders (19)-(20) 4,801 27,355 16,630 1,876 -27,460
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)