Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 1,683,685 1,508,495 2,128,034 2,307,258 1,798,370
2. Deductions of revenue 0
3. Net revenues (1)-(2) 1,683,685 1,508,495 2,128,034 2,307,258 1,798,370
4. Cost of goods sold 1,728,727 1,508,395 2,023,108 2,095,257 1,858,276
5. Gross profit (3)-(4) -45,041 100 104,926 212,001 -59,906
6. Revenue of financial operations 9,252 5,298 4,922 2,036 7,244
7. Financial expense 18,237 9,781 17,696 9,399 16,365
-In which: Loan interest expenses 18,229 9,781 16,708 9,353 16,344
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 7,356 12,894 19,945 24,943 18,699
10. Enterprise administration expenses 24,228 12,727 26,346 41,077 16,137
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -85,611 -30,004 45,860 138,618 -103,862
12. Other income 16,850 612 335 2,083 11,111
13. Other expenses -521 499 554 1,725 2,088
14. Other profit (12)-(13) 17,371 113 -219 357 9,023
15. Total accounting profit before tax (11)+(14) -68,240 -29,890 45,641 138,975 -94,839
16. Costs of current corporate income tax -15,147 3,215 27,657 -18,789
17. Costs of deferred corporate income tax 0
18. Costs of corporate income tax (16)+(17) -15,147 3,215 27,657 -18,789
19. Profit after corporate income tax (15)-(18) -53,093 -29,890 42,426 111,318 -76,051
20. Interest after tax of shareholders who not control 0
21. Profit after tax of parent company shareholders (19)-(20) -53,093 -29,890 42,426 111,318 -76,051
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)