Unit: 1.000.000đ
  Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 159,065 189,258 162,834 183,249 199,246
2. Deductions of revenue 0
3. Net revenues (1)-(2) 159,065 189,258 162,834 183,249 199,246
4. Cost of goods sold 98,231 135,577 119,183 141,276 131,342
5. Gross profit (3)-(4) 60,834 53,682 43,651 41,972 67,905
6. Revenue of financial operations 826 1,824 3,641 2,154 2,269
7. Financial expense 25,747 30,322 28,436 27,610 25,491
-In which: Loan interest expenses 21,208 29,305 25,911 26,331 24,310
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 0
10. Enterprise administration expenses 5,404 6,155 8,152 9,451 11,932
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 30,509 19,029 10,704 7,066 32,751
12. Other income 45 50 2
13. Other expenses 221 0 0
14. Other profit (12)-(13) -175 50 2
15. Total accounting profit before tax (11)+(14) 30,509 19,029 10,529 7,116 32,753
16. Costs of current corporate income tax 6,409 3,310 4,940 1,453 5,350
17. Costs of deferred corporate income tax -306 522 -2,819 0 1,200
18. Costs of corporate income tax (16)+(17) 6,103 3,831 2,121 1,453 6,550
19. Profit after corporate income tax (15)-(18) 24,405 15,198 8,408 5,663 26,202
20. Interest after tax of shareholders who not control 0
21. Profit after tax of parent company shareholders (19)-(20) 24,405 15,198 8,408 5,663 26,202
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)