Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 2,540,069 1,860,366 2,934,931 3,278,075 5,011,767
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 2,540,069 1,860,366 2,934,931 3,278,075 5,011,767
4. Cost of goods sold 1,947,141 1,401,236 2,425,339 2,596,556 3,945,956
5. Gross profit (3)-(4) 592,928 459,130 509,592 681,519 1,065,811
6. Revenue of financial operations 62,619 37,225 43,315 53,340 94,289
7. Financial expense 293,840 208,223 227,057 202,008 178,007
-In which: Loan interest expenses 181,793 165,682 169,300 174,956 171,843
8. Profit or loss from joint ventures, associated companies -5,048 -15,387 12,011 50,862 17,581
9. Cost of sales 26,290 17,751 23,890 29,980 32,271
10. Enterprise administration expenses 184,792 90,241 117,191 106,534 234,157
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 145,578 164,754 196,781 447,200 733,246
12. Other income 16,482 168 773 684 29,148
13. Other expenses 1,098 1,559 4,823 1,987 9,149
14. Other profit (12)-(13) 15,384 -1,391 -4,050 -1,303 19,999
15. Total accounting profit before tax (11)+(14) 160,962 163,363 192,731 445,896 753,245
16. Costs of current corporate income tax 29,606 20,244 26,938 53,390 101,779
17. Costs of deferred corporate income tax 5,517 -2,018 4,800 -1,939 -8,894
18. Costs of corporate income tax (16)+(17) 35,122 18,226 31,738 51,451 92,885
19. Profit after corporate income tax (15)-(18) 125,840 145,137 160,993 394,445 660,360
20. Interest after tax of shareholders who not control 64,601 89,857 22,677 93,575 108,233
21. Profit after tax of parent company shareholders (19)-(20) 61,238 55,280 138,316 300,870 552,127
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)