Unit: 1.000.000đ
  Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025
1. Total business operating revenue 4,347,683 3,916,023 2,856,378 3,629,253 3,789,315
2. Deductions of revenue 3,452 17,462 9,197 8,400 6,786
3. Net revenues (1)-(2) 4,344,231 3,898,561 2,847,182 3,620,853 3,782,529
4. Cost of goods sold 3,959,795 3,797,489 2,594,906 3,188,871 3,182,042
5. Gross profit (3)-(4) 384,436 101,072 252,276 431,982 600,487
6. Revenue of financial operations 8,596 36,191 31,146 36,766 26,844
7. Financial expense 72,305 48,134 56,424 76,715 44,505
-In which: Loan interest expenses 40,551 35,534 29,958 33,926 38,577
8. Profit or loss from joint ventures, associated companies 7,071 5,570
9. Cost of sales 312,154 152,220 111,165 153,763 239,911
10. Enterprise administration expenses 73,050 99,856 64,922 68,596 69,774
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -64,475 -155,876 50,910 175,245 273,140
12. Other income 2,671 6,621 -25 2,621 2,853
13. Other expenses 10,702 23,665 9,540 11,308 25,572
14. Other profit (12)-(13) -8,031 -17,044 -9,565 -8,687 -22,719
15. Total accounting profit before tax (11)+(14) -72,506 -172,920 41,345 166,558 250,422
16. Costs of current corporate income tax 5,579 5,948 11,072 -2,312 14,044
17. Costs of deferred corporate income tax 12,052 11,605 12,590 -3,937 -8,204
18. Costs of corporate income tax (16)+(17) 17,631 17,553 23,661 -6,248 5,840
19. Profit after corporate income tax (15)-(18) -90,137 -190,473 17,684 164,933 228,173
20. Interest after tax of shareholders who not control 3,740 -3,546 4,068 5,026
21. Profit after tax of parent company shareholders (19)-(20) -93,877 -186,927 17,684 160,865 223,147
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)