Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 1,818,384 1,370,298 1,943,085 1,141,690 777,236
2. Deductions of revenue 0 787
3. Net revenues (1)-(2) 1,818,384 1,370,298 1,943,085 1,140,903 777,236
4. Cost of goods sold 1,674,947 1,235,051 1,759,505 1,011,418 664,367
5. Gross profit (3)-(4) 143,436 135,247 183,580 129,485 112,869
6. Revenue of financial operations 11,014 11,067 8,830 8,437 7,364
7. Financial expense 41,524 18,423 22,739 10,000 5,597
-In which: Loan interest expenses 15,927 7,929 12,408 6,433 4,054
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 89,882 114,535 151,240 115,253 64,465
10. Enterprise administration expenses 21,159 8,053 9,897 7,549 46,752
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 1,884 5,303 8,534 5,120 3,420
12. Other income 486 100 495 -495 290
13. Other expenses 177 826 0 336 720
14. Other profit (12)-(13) 309 -726 495 -830 -429
15. Total accounting profit before tax (11)+(14) 2,193 4,577 9,029 4,289 2,990
16. Costs of current corporate income tax 7,411 915 1,806 858 2,826
17. Costs of deferred corporate income tax 0 0
18. Costs of corporate income tax (16)+(17) 7,411 915 1,806 858 2,826
19. Profit after corporate income tax (15)-(18) -5,218 3,662 7,223 3,431 165
20. Interest after tax of shareholders who not control 0 0
21. Profit after tax of parent company shareholders (19)-(20) -5,218 3,662 7,223 3,431 165
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)