Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 23,928 15,321 20,017 30,500 29,070
2. Deductions of revenue 0 0 0
3. Net revenues (1)-(2) 23,928 15,321 20,017 30,500 29,070
4. Cost of goods sold 10,232 7,581 8,660 10,646 11,032
5. Gross profit (3)-(4) 13,696 7,740 11,357 19,854 18,038
6. Revenue of financial operations 3 1,370 1,537 802 1,036
7. Financial expense 3,928 3,466 3,307 2,819 2,742
-In which: Loan interest expenses 3,928 3,466 3,185 2,819 2,724
8. Profit or loss from joint ventures, associated companies 0 0 0
9. Cost of sales 0 0 0
10. Enterprise administration expenses 2,410 1,532 2,171 1,731 2,142
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 7,361 4,111 7,416 16,106 14,189
12. Other income 0 0 0 1
13. Other expenses 6 2 10 0 22
14. Other profit (12)-(13) -6 -2 -10 0 -22
15. Total accounting profit before tax (11)+(14) 7,354 4,109 7,406 16,106 14,167
16. Costs of current corporate income tax 837 0 1,065 2,850
17. Costs of deferred corporate income tax -5 0 0
18. Costs of corporate income tax (16)+(17) 832 0 1,065 2,850
19. Profit after corporate income tax (15)-(18) 6,522 4,109 7,406 15,040 11,317
20. Interest after tax of shareholders who not control 0 0 0 1 2
21. Profit after tax of parent company shareholders (19)-(20) 6,522 4,109 7,406 15,039 11,316
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)