Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 3,347,909 2,789,546 4,351,968 4,419,447 4,480,278
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 3,347,909 2,789,546 4,351,968 4,419,447 4,480,278
4. Cost of goods sold 2,771,631 2,296,434 3,753,120 3,835,343 3,810,161
5. Gross profit (3)-(4) 576,279 493,112 598,847 584,104 670,117
6. Revenue of financial operations 100,996 67,208 82,707 90,015 78,919
7. Financial expense 173,150 134,227 142,523 141,606 162,446
-In which: Loan interest expenses 112,075 108,588 104,749 106,796 115,139
8. Profit or loss from joint ventures, associated companies 3,030 5,093 5,385 5,383 5,621
9. Cost of sales 5,966 3,045 3,073 4,045 3,697
10. Enterprise administration expenses 198,170 92,919 117,990 140,703 178,298
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 303,019 335,223 423,354 393,148 410,217
12. Other income 82,206 13,364 33,698 50,251 30,754
13. Other expenses 20,541 4,626 20,944 7,201 2,197
14. Other profit (12)-(13) 61,665 8,738 12,753 43,050 28,557
15. Total accounting profit before tax (11)+(14) 364,683 343,961 436,108 436,198 438,774
16. Costs of current corporate income tax 88,149 63,288 75,643 93,451 99,165
17. Costs of deferred corporate income tax 5,229 3,723 -238 -6,217 -5,320
18. Costs of corporate income tax (16)+(17) 93,378 67,011 75,405 87,234 93,845
19. Profit after corporate income tax (15)-(18) 271,305 276,950 360,702 348,964 344,929
20. Interest after tax of shareholders who not control 60,901 61,890 67,016 85,585 78,687
21. Profit after tax of parent company shareholders (19)-(20) 210,405 215,060 293,687 263,379 266,243
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)