Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 331,143 388,069 556,185 520,914 90,285
2. Deductions of revenue 0 0 0
3. Net revenues (1)-(2) 331,143 388,069 556,185 520,914 90,285
4. Cost of goods sold 274,033 325,457 464,511 441,724 8,846
5. Gross profit (3)-(4) 57,110 62,612 91,674 79,190 81,439
6. Revenue of financial operations 7,673 6,022 28,331 26,495 26,032
7. Financial expense 44,340 38,191 50,979 44,232 37,002
-In which: Loan interest expenses 36,588 34,358 39,629 39,472 33,013
8. Profit or loss from joint ventures, associated companies 0 0 0
9. Cost of sales 0 0 0
10. Enterprise administration expenses 30,245 20,116 21,552 19,924 26,278
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -9,802 10,326 47,474 41,529 44,190
12. Other income 6,615 1,033 608 3,013 1,291
13. Other expenses 2,446 1,365 1,488 4,292 -1,032
14. Other profit (12)-(13) 4,169 -332 -881 -1,279 2,323
15. Total accounting profit before tax (11)+(14) -5,633 9,994 46,593 40,250 46,513
16. Costs of current corporate income tax 3,974 2,708 5,304 3,542 13,129
17. Costs of deferred corporate income tax 70 -307 101 649 4,574
18. Costs of corporate income tax (16)+(17) 4,045 2,401 5,406 4,191 17,703
19. Profit after corporate income tax (15)-(18) -9,678 7,593 41,187 36,059 28,811
20. Interest after tax of shareholders who not control 5,581 -1,139 4,582 4,054 0
21. Profit after tax of parent company shareholders (19)-(20) -15,259 8,733 36,605 32,005 28,811
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)