Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 40,625 42,825 53,222 71,953 85,624
2. Deductions of revenue 0 0 0
3. Net revenues (1)-(2) 40,625 42,825 53,222 71,953 85,624
4. Cost of goods sold 34,758 37,165 47,170 66,359 76,138
5. Gross profit (3)-(4) 5,867 5,660 6,053 5,594 9,486
6. Revenue of financial operations 5,280 9,838 23,419 45,892 10,290
7. Financial expense -2,416 526 3,703 7,840 6,910
-In which: Loan interest expenses 243 342 702 3,333 5,311
8. Profit or loss from joint ventures, associated companies 0 0 0
9. Cost of sales 64 44 13 607 1,332
10. Enterprise administration expenses 6,523 4,707 6,061 8,505 6,945
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 6,975 10,219 19,695 34,533 4,590
12. Other income 342 178 2 3 9,860
13. Other expenses 256 227 24 520 12
14. Other profit (12)-(13) 86 -50 -22 -517 9,848
15. Total accounting profit before tax (11)+(14) 7,061 10,170 19,673 34,016 14,438
16. Costs of current corporate income tax 1,649 2,576 3,243 6,600 -72
17. Costs of deferred corporate income tax 0 0 0
18. Costs of corporate income tax (16)+(17) 1,649 2,576 3,243 6,600 -72
19. Profit after corporate income tax (15)-(18) 5,412 7,593 16,430 27,416 14,510
20. Interest after tax of shareholders who not control -1,081 -501 4,400 5,480 3,146
21. Profit after tax of parent company shareholders (19)-(20) 6,493 8,094 12,031 21,936 11,365
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)