Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 113,887 100,425 146,394 135,625 236,641
2. Deductions of revenue 0 0 0
3. Net revenues (1)-(2) 113,887 100,425 146,394 135,625 236,641
4. Cost of goods sold 97,980 79,033 99,873 97,823 211,049
5. Gross profit (3)-(4) 15,907 21,393 46,520 37,802 25,592
6. Revenue of financial operations 58,982 59,066 56,749 51,865 50,762
7. Financial expense 33,208 36,593 49,465 38,082 36,877
-In which: Loan interest expenses 27,500 30,931 32,407 34,050 37,617
8. Profit or loss from joint ventures, associated companies 0 0 0 0
9. Cost of sales 12,948 14,012 13,414 17,497 13,889
10. Enterprise administration expenses 9,140 9,978 10,275 11,825 9,763
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 19,592 19,875 30,115 22,264 15,824
12. Other income 906 394 167 1,362 62
13. Other expenses 3,542 835 3,708 773 228
14. Other profit (12)-(13) -2,636 -440 -3,541 589 -166
15. Total accounting profit before tax (11)+(14) 16,956 19,435 26,574 22,852 15,658
16. Costs of current corporate income tax 3,907 4,077 6,085 4,635 3,317
17. Costs of deferred corporate income tax 0 0 0
18. Costs of corporate income tax (16)+(17) 3,907 4,077 6,085 4,635 3,317
19. Profit after corporate income tax (15)-(18) 13,049 15,358 20,490 18,218 12,342
20. Interest after tax of shareholders who not control 0 0 0
21. Profit after tax of parent company shareholders (19)-(20) 13,049 15,358 20,490 18,218 12,342
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)