Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 251,648 71,304 157,435 119,810 306,112
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 251,648 71,304 157,435 119,810 306,112
4. Cost of goods sold 231,851 76,186 149,375 99,617 286,257
5. Gross profit (3)-(4) 19,797 -4,882 8,060 20,194 19,855
6. Revenue of financial operations 926 74 75 12 37,986
7. Financial expense 10,033 6,881 8,281 10,677 9,886
-In which: Loan interest expenses 7,887 6,833 7,445 10,677 9,565
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 40 26 213 287 340
10. Enterprise administration expenses 9,388 9,737 8,841 8,639 10,636
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 1,263 -21,451 -9,200 604 36,980
12. Other income 920 36 50 3,467 -1,419
13. Other expenses 3,621 177 -116 702 237
14. Other profit (12)-(13) -2,700 -141 166 2,765 -1,655
15. Total accounting profit before tax (11)+(14) -1,438 -21,592 -9,034 3,368 35,325
16. Costs of current corporate income tax 1,333 81 61 503 5,248
17. Costs of deferred corporate income tax 21 21 21 21 -413
18. Costs of corporate income tax (16)+(17) 1,354 102 82 524 4,836
19. Profit after corporate income tax (15)-(18) -2,792 -21,694 -9,116 2,844 30,490
20. Interest after tax of shareholders who not control 302 161 121 738 -92
21. Profit after tax of parent company shareholders (19)-(20) -3,094 -21,855 -9,238 2,106 30,581
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)