Unit: 1.000.000đ
  Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
1. Total business operating revenue 1,392,705 1,614,307 2,041,033 2,394,679 2,993,103
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 1,392,705 1,614,307 2,041,033 2,394,679 2,993,103
4. Cost of goods sold 1,246,306 1,216,332 1,640,884 1,879,254 2,076,278
5. Gross profit (3)-(4) 146,400 397,975 400,149 515,424 916,825
6. Revenue of financial operations 42,843 56,931 34,981 49,092 84,549
7. Financial expense 338,289 324,318 298,265 292,593 311,734
-In which: Loan interest expenses 256,538 256,029 256,789 250,716 236,621
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 23,205 25,127 23,137 27,700 25,323
10. Enterprise administration expenses 15,308 34,272 101,173 12,475 69,761
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -187,558 71,190 12,556 231,748 594,556
12. Other income 1,606 4,483 1,037 3,088 3,941
13. Other expenses 30,182 57,601 -108 1,599 17,669
14. Other profit (12)-(13) -28,576 -53,118 1,145 1,489 -13,728
15. Total accounting profit before tax (11)+(14) -216,134 18,072 13,701 233,237 580,828
16. Costs of current corporate income tax 7,112 1,237 11,605 13,550 49,264
17. Costs of deferred corporate income tax -1,239 11,191 -3,066 -2,808 -5,116
18. Costs of corporate income tax (16)+(17) 5,874 12,428 8,539 10,742 44,149
19. Profit after corporate income tax (15)-(18) -222,007 5,643 5,162 222,495 536,679
20. Interest after tax of shareholders who not control 0 0
21. Profit after tax of parent company shareholders (19)-(20) -222,007 5,643 5,162 222,495 536,679
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)