Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 3,916,023 2,856,378 3,629,253 3,789,315 4,598,184
2. Deductions of revenue 17,462 9,197 8,400 6,786 10,570
3. Net revenues (1)-(2) 3,898,561 2,847,182 3,620,853 3,782,529 4,587,615
4. Cost of goods sold 3,797,489 2,594,906 3,188,871 3,182,042 3,954,771
5. Gross profit (3)-(4) 101,072 252,276 431,982 600,487 632,844
6. Revenue of financial operations 36,191 31,146 36,766 26,844 11,270
7. Financial expense 48,134 56,424 76,715 44,505 61,272
-In which: Loan interest expenses 35,534 29,958 33,926 38,577 44,091
8. Profit or loss from joint ventures, associated companies 7,071 5,570 2,194
9. Cost of sales 152,220 111,165 153,763 239,911 261,310
10. Enterprise administration expenses 99,856 64,922 68,596 69,774 112,692
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -155,876 50,910 175,245 273,140 211,034
12. Other income 6,621 -25 2,621 2,853 5,039
13. Other expenses 23,665 9,540 11,308 25,572 25,680
14. Other profit (12)-(13) -17,044 -9,565 -8,687 -22,719 -20,641
15. Total accounting profit before tax (11)+(14) -172,920 41,345 166,558 250,422 190,393
16. Costs of current corporate income tax 5,948 11,072 -2,312 14,044 47,060
17. Costs of deferred corporate income tax 11,605 12,590 -3,937 -8,204 10,983
18. Costs of corporate income tax (16)+(17) 17,553 23,661 -6,248 5,840 58,043
19. Profit after corporate income tax (15)-(18) -190,473 17,684 164,933 228,173 132,350
20. Interest after tax of shareholders who not control -3,546 4,068 5,026 573
21. Profit after tax of parent company shareholders (19)-(20) -186,927 17,684 160,865 223,147 131,777
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)