Unit: 1.000.000đ
  Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 20,244 33,108 30,507 13,859 22,799
2. Deductions of revenue 174 329 135 120
3. Net revenues (1)-(2) 20,070 32,779 30,372 13,859 22,679
4. Cost of goods sold 18,521 24,835 29,301 12,885 32,023
5. Gross profit (3)-(4) 1,549 7,944 1,070 974 -9,344
6. Revenue of financial operations 508 88 126 38 94
7. Financial expense 1,730 1,539 2,341 1,495 1,297
-In which: Loan interest expenses 1,730 1,539 1,595 1,261 1,297
8. Profit or loss from joint ventures, associated companies
9. Cost of sales 68 93 239 43 9
10. Enterprise administration expenses 1,532 1,806 3,113 1,440 502
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -1,273 4,593 -4,497 -1,966 -11,058
12. Other income 119 16 0 435
13. Other expenses 383 3 164 50 562
14. Other profit (12)-(13) -264 -3 -148 -50 -127
15. Total accounting profit before tax (11)+(14) -1,537 4,590 -4,646 -2,016 -11,185
16. Costs of current corporate income tax 45 1,003 -583
17. Costs of deferred corporate income tax 40 147
18. Costs of corporate income tax (16)+(17) 45 1,003 -543 147
19. Profit after corporate income tax (15)-(18) -1,582 3,587 -4,103 -2,163 -11,185
20. Interest after tax of shareholders who not control 4 82 -38 -20 -222
21. Profit after tax of parent company shareholders (19)-(20) -1,586 3,506 -4,065 -2,143 -10,963
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)