Unit: 1.000.000đ
  Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025
1. Total business operating revenue 3,730,896 3,868,356 1,392,705 1,614,307 2,041,033
2. Deductions of revenue 4,336 216 0 0
3. Net revenues (1)-(2) 3,726,560 3,868,140 1,392,705 1,614,307 2,041,033
4. Cost of goods sold 3,461,809 3,487,460 1,246,306 1,216,332 1,640,884
5. Gross profit (3)-(4) 264,751 380,680 146,400 397,975 400,149
6. Revenue of financial operations 138,751 1,594,631 42,843 56,931 34,981
7. Financial expense 479,082 602,334 338,289 324,318 298,265
-In which: Loan interest expenses 334,732 321,607 256,538 256,029 256,789
8. Profit or loss from joint ventures, associated companies 4,661 14,216 0 0
9. Cost of sales 91,774 98,751 23,205 25,127 23,137
10. Enterprise administration expenses 117,599 100,991 15,308 34,272 101,173
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -280,293 1,187,451 -187,558 71,190 12,556
12. Other income 5,927 23,520 1,606 4,483 1,037
13. Other expenses 17,438 677,752 30,182 57,601 -108
14. Other profit (12)-(13) -11,512 -654,233 -28,576 -53,118 1,145
15. Total accounting profit before tax (11)+(14) -291,804 533,218 -216,134 18,072 13,701
16. Costs of current corporate income tax 23,495 250,979 7,112 1,237 11,605
17. Costs of deferred corporate income tax 18,818 488,476 -1,239 11,191 -3,066
18. Costs of corporate income tax (16)+(17) 42,313 739,456 5,874 12,428 8,539
19. Profit after corporate income tax (15)-(18) -334,117 -206,237 -222,007 5,643 5,162
20. Interest after tax of shareholders who not control 10,898 9,611 0 0
21. Profit after tax of parent company shareholders (19)-(20) -345,015 -215,848 -222,007 5,643 5,162
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)