Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 273,040 102,207 254,903 87,738 268,199
2. Deductions of revenue 171,859 0 0
3. Net revenues (1)-(2) 101,182 102,207 254,903 87,738 268,199
4. Cost of goods sold -63,349 54,937 110,669 45,267 138,811
5. Gross profit (3)-(4) 164,531 47,270 144,234 42,471 129,388
6. Revenue of financial operations 541 28 1,769 1,102 276
7. Financial expense 5,281 4,993 6,148 5,928 5,717
-In which: Loan interest expenses 5,111 4,838 5,752 5,726 5,717
8. Profit or loss from joint ventures, associated companies 215 0 0
9. Cost of sales 15,854 19,135 33,798 15,008 43,942
10. Enterprise administration expenses 18,538 7,933 14,546 18,399 20,054
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 125,613 15,237 91,512 4,238 59,951
12. Other income 731 639 2,112 1,264 22,651
13. Other expenses 3,946 2,210 2,218 1,527 1,006
14. Other profit (12)-(13) -3,215 -1,571 -105 -263 21,646
15. Total accounting profit before tax (11)+(14) 122,398 13,666 91,407 3,975 81,596
16. Costs of current corporate income tax 27,154 3,213 17,463 1,097 21,088
17. Costs of deferred corporate income tax 2,600 0 1,631 -1,022
18. Costs of corporate income tax (16)+(17) 29,754 3,213 19,094 1,097 20,066
19. Profit after corporate income tax (15)-(18) 92,645 10,453 72,313 2,878 61,530
20. Interest after tax of shareholders who not control 11,285 0 0
21. Profit after tax of parent company shareholders (19)-(20) 81,360 10,453 72,313 2,878 61,530
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)