Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 113,483 103,588 121,510 142,646 126,470
2. Deductions of revenue
3. Net revenues (1)-(2) 113,483 103,588 121,510 142,646 126,470
4. Cost of goods sold 112,731 88,437 94,605 119,248 134,179
5. Gross profit (3)-(4) 752 15,150 26,904 23,398 -7,709
6. Revenue of financial operations 726 4,118 812 3,464 3,543
7. Financial expense 1,386 2,001 1,958 1,737 2,558
-In which: Loan interest expenses 1,386 2,001 1,958 1,737 2,558
8. Profit or loss from joint ventures, associated companies
9. Cost of sales 5 242 355 91
10. Enterprise administration expenses 17,040 11,570 20,348 19,634 17,316
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -16,952 5,698 5,168 5,137 -24,131
12. Other income 4,906 891 1,729 2,174 35,360
13. Other expenses 5,590 3,008 3,462 87 4,501
14. Other profit (12)-(13) -685 -2,117 -1,733 2,087 30,860
15. Total accounting profit before tax (11)+(14) -17,637 3,581 3,435 7,225 6,729
16. Costs of current corporate income tax 1,441 63 2,646 2,366 -1,326
17. Costs of deferred corporate income tax
18. Costs of corporate income tax (16)+(17) 1,441 63 2,646 2,366 -1,326
19. Profit after corporate income tax (15)-(18) -19,078 3,518 789 4,858 8,055
20. Interest after tax of shareholders who not control -5,104 2,143 1,446 1,942 -2,581
21. Profit after tax of parent company shareholders (19)-(20) -13,974 1,375 -657 2,916 10,636
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)