Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 876,433 438,601 432,338 441,012 736,369
2. Deductions of revenue 0
3. Net revenues (1)-(2) 876,433 438,601 432,338 441,012 736,369
4. Cost of goods sold 846,268 425,277 417,568 430,384 709,227
5. Gross profit (3)-(4) 30,165 13,324 14,770 10,628 27,142
6. Revenue of financial operations 10,524 10,374 9,746 12,562 4,056
7. Financial expense 21,856 17,206 16,857 15,618 17,253
-In which: Loan interest expenses 20,354 17,206 15,932 15,618 17,247
8. Profit or loss from joint ventures, associated companies 18 -4 3 -5 53
9. Cost of sales 1,118 915 1,177 517 1,716
10. Enterprise administration expenses 5,167 3,601 5,484 3,986 6,540
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 12,567 1,972 1,001 3,064 5,743
12. Other income 6,629 0 1
13. Other expenses 10,667 979 0 2,989 311
14. Other profit (12)-(13) -4,038 -979 0 -2,989 -310
15. Total accounting profit before tax (11)+(14) 8,529 994 1,001 74 5,433
16. Costs of current corporate income tax 6,254 199 230 22 2,621
17. Costs of deferred corporate income tax -19 137 -18 3 15
18. Costs of corporate income tax (16)+(17) 6,235 336 212 24 2,636
19. Profit after corporate income tax (15)-(18) 2,294 657 789 50 2,797
20. Interest after tax of shareholders who not control -43 -34 -44 -28 -56
21. Profit after tax of parent company shareholders (19)-(20) 2,336 692 833 78 2,853
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)