Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 82,456 39,089 112,250 153,031 104,339
2. Deductions of revenue 0
3. Net revenues (1)-(2) 82,456 39,089 112,250 153,031 104,339
4. Cost of goods sold 37,246 29,661 30,898 31,771 34,058
5. Gross profit (3)-(4) 45,211 9,428 81,352 121,260 70,281
6. Revenue of financial operations 163 18 20 113 538
7. Financial expense 11,962 9,954 10,915 10,015 9,722
-In which: Loan interest expenses 11,962 9,954 10,915 10,015 10,434
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 0
10. Enterprise administration expenses 7,790 3,007 5,610 3,521 4,959
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 25,622 -3,516 64,847 107,838 56,138
12. Other income 417 30 16 36
13. Other expenses 8 32 2 2
14. Other profit (12)-(13) -8 385 28 14 36
15. Total accounting profit before tax (11)+(14) 25,614 -3,131 64,875 107,851 56,173
16. Costs of current corporate income tax 1,446 0 3,316 5,420 2,808
17. Costs of deferred corporate income tax 0
18. Costs of corporate income tax (16)+(17) 1,446 0 3,316 5,420 2,808
19. Profit after corporate income tax (15)-(18) 24,168 -3,131 61,559 102,432 53,366
20. Interest after tax of shareholders who not control 0
21. Profit after tax of parent company shareholders (19)-(20) 24,168 -3,131 61,559 102,432 53,366
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)