Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 376,947 274,142 293,891 259,427 284,310
2. Deductions of revenue 0
3. Net revenues (1)-(2) 376,947 274,142 293,891 259,427 284,310
4. Cost of goods sold 371,140 257,924 276,729 237,218 266,280
5. Gross profit (3)-(4) 5,807 16,219 17,162 22,209 18,029
6. Revenue of financial operations 13,931 4,169 5,111 4,218 18,689
7. Financial expense 27,024 16,218 17,979 14,325 11,816
-In which: Loan interest expenses 14,081 9,802 12,284 11,140 10,723
8. Profit or loss from joint ventures, associated companies 3,070 -136 2,861 -57 1,515
9. Cost of sales 6,161 4,143 2,500 4,415 2,341
10. Enterprise administration expenses 10,922 8,180 8,786 5,986 7,525
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -21,299 -8,289 -4,131 1,644 16,551
12. Other income 131 133 33 331 839
13. Other expenses 208 14 7 19 177
14. Other profit (12)-(13) -77 119 26 311 663
15. Total accounting profit before tax (11)+(14) -21,376 -8,170 -4,105 1,955 17,214
16. Costs of current corporate income tax 330 52 179 109 160
17. Costs of deferred corporate income tax 0 -152
18. Costs of corporate income tax (16)+(17) 330 52 179 -43 160
19. Profit after corporate income tax (15)-(18) -21,706 -8,222 -4,284 1,998 17,053
20. Interest after tax of shareholders who not control 110 1,606 -259 144 2,156
21. Profit after tax of parent company shareholders (19)-(20) -25,940 -9,828 -4,025 1,855 14,898
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)