Unit: 1.000.000đ
  Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025
1. Total business operating revenue 364,433 331,143 388,069 556,185 520,914
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 364,433 331,143 388,069 556,185 520,914
4. Cost of goods sold 311,336 274,033 325,457 464,511 441,724
5. Gross profit (3)-(4) 53,097 57,110 62,612 91,674 79,190
6. Revenue of financial operations 6,472 7,673 6,022 28,331 26,495
7. Financial expense 72,358 44,340 38,191 50,979 44,232
-In which: Loan interest expenses 53,555 36,588 34,358 39,629 39,472
8. Profit or loss from joint ventures, associated companies -994 0 0
9. Cost of sales 0 0
10. Enterprise administration expenses 22,969 30,245 20,116 21,552 19,924
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -36,752 -9,802 10,326 47,474 41,529
12. Other income 49,869 6,615 1,033 608 3,013
13. Other expenses 984 2,446 1,365 1,488 4,292
14. Other profit (12)-(13) 48,885 4,169 -332 -881 -1,279
15. Total accounting profit before tax (11)+(14) 12,133 -5,633 9,994 46,593 40,250
16. Costs of current corporate income tax 4,105 3,974 2,708 5,304 3,542
17. Costs of deferred corporate income tax -2,729 70 -307 101 649
18. Costs of corporate income tax (16)+(17) 1,376 4,045 2,401 5,406 4,191
19. Profit after corporate income tax (15)-(18) 10,757 -9,678 7,593 41,187 36,059
20. Interest after tax of shareholders who not control 3,522 5,581 -1,139 4,582 4,054
21. Profit after tax of parent company shareholders (19)-(20) 7,235 -15,259 8,733 36,605 32,005
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)