Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 6,091 13,281 -303 2,272 17,433
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 6,091 13,281 -303 2,272 17,433
4. Cost of goods sold 5,164 12,377 -1,005 1,518 16,402
5. Gross profit (3)-(4) 926 904 702 754 1,031
6. Revenue of financial operations 1 1 0 0 1
7. Financial expense 60 41 72 92 95
-In which: Loan interest expenses 60 41 72 92 95
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 715 0 0
10. Enterprise administration expenses 800 655 610 981
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 152 63 -25 52 -44
12. Other income 0 0
13. Other expenses 0 6 -6 0 2
14. Other profit (12)-(13) 0 -6 6 0 -2
15. Total accounting profit before tax (11)+(14) 152 57 -19 52 -46
16. Costs of current corporate income tax 30 27 11 25 6
17. Costs of deferred corporate income tax 0 0
18. Costs of corporate income tax (16)+(17) 30 27 11 25 6
19. Profit after corporate income tax (15)-(18) 122 31 -31 26 -52
20. Interest after tax of shareholders who not control 0 0
21. Profit after tax of parent company shareholders (19)-(20) 122 31 -31 26 -52
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)