Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 212,772 67,282 90,108 85,970 77,897
2. Deductions of revenue 128,313
3. Net revenues (1)-(2) 84,460 67,282 90,108 85,970 77,897
4. Cost of goods sold 39,497 34,982 35,551 31,114 41,598
5. Gross profit (3)-(4) 44,963 32,300 54,556 54,856 36,300
6. Revenue of financial operations 292 112 2,131 12 16
7. Financial expense 2,767 1,597 3,724 3,591 3,582
-In which: Loan interest expenses 2,438 1,595 3,725 3,590 3,582
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 199 65 665 306 4,279
10. Enterprise administration expenses 43,702 31,091 33,242 22,079 -28,906
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -1,413 -342 19,055 28,893 57,359
12. Other income 110 13,316 898 189 540
13. Other expenses 1,995 72 1,184 1,153 12,786
14. Other profit (12)-(13) -1,885 13,244 -286 -963 -12,246
15. Total accounting profit before tax (11)+(14) -3,299 12,902 18,769 27,929 45,114
16. Costs of current corporate income tax 14,067 5,459 4,757 6,739 8,644
17. Costs of deferred corporate income tax -633 -263 -261 -262 -1,806
18. Costs of corporate income tax (16)+(17) 13,434 5,197 4,496 6,477 6,838
19. Profit after corporate income tax (15)-(18) -16,733 7,705 14,273 21,453 38,276
20. Interest after tax of shareholders who not control 349 441 489 501 338
21. Profit after tax of parent company shareholders (19)-(20) -17,082 7,264 13,784 20,952 37,938
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)