Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 78,366 47,212 63,516 87,604 128,267
2. Deductions of revenue 0
3. Net revenues (1)-(2) 78,366 47,212 63,516 87,604 128,267
4. Cost of goods sold 32,811 21,425 36,223 32,803 43,815
5. Gross profit (3)-(4) 45,555 25,786 27,293 54,802 84,452
6. Revenue of financial operations -1,086 672 2,768 645 2,996
7. Financial expense 12,655 4,164 12,319 7,005 7,055
-In which: Loan interest expenses 12,329 3,355 11,413 6,623 7,251
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 0
10. Enterprise administration expenses 2,120 1,781 2,003 1,684 2,738
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 29,693 20,514 15,739 46,758 77,655
12. Other income 1 1,532
13. Other expenses 0 8 1 0
14. Other profit (12)-(13) 0 -8 -1 1 1,532
15. Total accounting profit before tax (11)+(14) 29,693 20,506 15,739 46,758 79,187
16. Costs of current corporate income tax 2,513 2,051 1,598 4,676 8,097
17. Costs of deferred corporate income tax 0
18. Costs of corporate income tax (16)+(17) 2,513 2,051 1,598 4,676 8,097
19. Profit after corporate income tax (15)-(18) 27,180 18,455 14,141 42,082 71,091
20. Interest after tax of shareholders who not control 0
21. Profit after tax of parent company shareholders (19)-(20) 27,180 18,455 14,141 42,082 71,091
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)