Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue -17,042 40,512 185,145 255,817 9,935
2. Deductions of revenue 0
3. Net revenues (1)-(2) -17,042 40,512 185,145 255,817 9,935
4. Cost of goods sold -35,072 27,216 114,420 168,908 5,420
5. Gross profit (3)-(4) 18,030 13,296 70,725 86,910 4,515
6. Revenue of financial operations 2 4 7 20 292
7. Financial expense 5,821 5,408 16,793 18,147 1,916
-In which: Loan interest expenses 5,821 5,408 16,793 4,848 1,916
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales -1,869 2,071 9,421 31,774 -3,199
10. Enterprise administration expenses 7,956 3,799 26,257 24,633 3,883
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 6,124 2,022 18,260 12,376 2,207
12. Other income 261 269 569 58 690
13. Other expenses -32 169 438 2 1
14. Other profit (12)-(13) 294 99 132 56 689
15. Total accounting profit before tax (11)+(14) 6,417 2,122 18,391 12,432 2,896
16. Costs of current corporate income tax 1,332 276 5,037 2,381 1,010
17. Costs of deferred corporate income tax 0 0
18. Costs of corporate income tax (16)+(17) 1,332 276 5,037 2,381 1,010
19. Profit after corporate income tax (15)-(18) 5,086 1,846 13,354 10,051 1,886
20. Interest after tax of shareholders who not control 0
21. Profit after tax of parent company shareholders (19)-(20) 5,086 1,846 13,354 10,051 1,886
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)