Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 67,612 30,857 42,629 117,764 31,647
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 67,612 30,857 42,629 117,764 31,647
4. Cost of goods sold 59,046 23,367 35,640 107,237 19,890
5. Gross profit (3)-(4) 8,566 7,490 6,989 10,526 11,758
6. Revenue of financial operations -219 237 428 7,129 728
7. Financial expense 1,734 788 1,104 258 3,095
-In which: Loan interest expenses 886 687 969 258 1,110
8. Profit or loss from joint ventures, associated companies 0 0 1,759
9. Cost of sales 0 0
10. Enterprise administration expenses 6,857 5,990 4,577 14,342 -1,350
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -244 949 1,736 3,055 12,500
12. Other income 292 19 1,291 264 183
13. Other expenses 312 51 31 116 29
14. Other profit (12)-(13) -20 -32 1,260 148 154
15. Total accounting profit before tax (11)+(14) -264 917 2,996 3,203 12,654
16. Costs of current corporate income tax 340 472 183 316 214
17. Costs of deferred corporate income tax 0 0 15
18. Costs of corporate income tax (16)+(17) 340 472 183 316 230
19. Profit after corporate income tax (15)-(18) -605 446 2,813 2,887 12,425
20. Interest after tax of shareholders who not control 589 849 319 523 936
21. Profit after tax of parent company shareholders (19)-(20) -1,194 -403 2,494 2,363 11,488
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)