Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 751,806 1,029,113 461,748 202,910 486,284
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 751,806 1,029,113 461,748 202,910 486,284
4. Cost of goods sold 742,169 969,354 413,091 198,216 492,183
5. Gross profit (3)-(4) 9,637 59,759 48,657 4,694 -5,899
6. Revenue of financial operations -6,880 94 412 731 -8,083
7. Financial expense 146,502 175,754 165,335 159,382 232,842
-In which: Loan interest expenses 172,499 158,869 163,429 158,961 183,428
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 147 379 457 315 2,246
10. Enterprise administration expenses -78,503 47,121 -12,227 45,463 -4,346
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -65,389 -163,401 -104,497 -199,735 -244,725
12. Other income 1,086 10,728 25,130 32,083 1,296
13. Other expenses 135,603 5,528 90,948 15,047 82,399
14. Other profit (12)-(13) -134,517 5,200 -65,818 17,036 -81,102
15. Total accounting profit before tax (11)+(14) -199,906 -158,201 -170,315 -182,700 -325,827
16. Costs of current corporate income tax 0 1,148 0
17. Costs of deferred corporate income tax 42 14 14 14 0
18. Costs of corporate income tax (16)+(17) 42 1,162 14 14 0
19. Profit after corporate income tax (15)-(18) -199,948 -159,363 -170,329 -182,714 -325,827
20. Interest after tax of shareholders who not control -386 -67 -97 -229 -366
21. Profit after tax of parent company shareholders (19)-(20) -199,562 -159,296 -170,232 -182,484 -325,462
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)