Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 160,441 120,762 197,941 184,791 188,714
2. Deductions of revenue 39 20 46 117
3. Net revenues (1)-(2) 160,402 120,762 197,922 184,745 188,597
4. Cost of goods sold 141,510 112,366 180,257 172,335 175,195
5. Gross profit (3)-(4) 18,892 8,396 17,665 12,410 13,403
6. Revenue of financial operations 2,401 1,533 2,132 2,052 1,524
7. Financial expense 6,655 4,611 5,476 5,005 4,454
-In which: Loan interest expenses 3,356 3,776 4,422 4,631 4,072
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 5,688 2,905 3,776 3,910 4,604
10. Enterprise administration expenses 8,878 4,950 7,203 6,078 7,904
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 71 -2,536 3,342 -530 -2,035
12. Other income 3,122 0 385 0 20
13. Other expenses 3,376 527 189 14 1
14. Other profit (12)-(13) -255 -527 197 -14 20
15. Total accounting profit before tax (11)+(14) -184 -3,064 3,539 -545 -2,015
16. Costs of current corporate income tax -384 84 -41
17. Costs of deferred corporate income tax 5 5 -16 0
18. Costs of corporate income tax (16)+(17) -379 5 68 -41
19. Profit after corporate income tax (15)-(18) 195 -3,069 3,471 -504 -2,015
20. Interest after tax of shareholders who not control 0
21. Profit after tax of parent company shareholders (19)-(20) 195 -3,069 3,471 -504 -2,015
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)