Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 1,008,599 2,326,760 712,420 668,250 1,712,928
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 1,008,599 2,326,760 712,420 668,250 1,712,928
4. Cost of goods sold 1,065,917 2,280,304 688,248 611,637 1,616,430
5. Gross profit (3)-(4) -57,318 46,456 24,172 56,613 96,498
6. Revenue of financial operations 75,503 19,926 63,539 55,002 -1,819
7. Financial expense 21,687 27,947 63,796 21,707 16,633
-In which: Loan interest expenses 18,072 20,228 17,170 13,214 11,967
8. Profit or loss from joint ventures, associated companies 7,501 3,805 -3,025 5,753 1,422
9. Cost of sales 0 0
10. Enterprise administration expenses 6,996 4,379 10,605 -7,575 13,048
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -2,995 37,862 10,285 103,235 66,420
12. Other income 19,987 14,768 5,044 769 130,548
13. Other expenses 8,279 2,369 1,515 1,469 1,320
14. Other profit (12)-(13) 11,708 12,399 3,530 -699 129,227
15. Total accounting profit before tax (11)+(14) 8,712 50,260 13,815 102,536 195,647
16. Costs of current corporate income tax 304 0 6,866 47,337
17. Costs of deferred corporate income tax -349 231 731 -390 373
18. Costs of corporate income tax (16)+(17) -45 231 731 6,477 47,710
19. Profit after corporate income tax (15)-(18) 8,758 50,030 13,084 96,059 147,937
20. Interest after tax of shareholders who not control -5,995 -1,869 -1,672 -2,144 -13,112
21. Profit after tax of parent company shareholders (19)-(20) 14,753 51,898 14,756 98,204 161,049
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)