Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 189,045 121,668 136,777 163,965 180,611
2. Deductions of revenue 15,701 11,672 11,757 17,043 14,225
3. Net revenues (1)-(2) 173,344 109,995 125,020 146,922 166,385
4. Cost of goods sold 138,563 91,605 95,007 103,629 104,507
5. Gross profit (3)-(4) 34,782 18,390 30,013 43,293 61,879
6. Revenue of financial operations 1,323 235 1,412 1,265 -19
7. Financial expense 2,497 3,691 4,109 4,097 3,897
-In which: Loan interest expenses 3,184 3,391 3,980 3,493 3,783
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 18,600 14,945 22,715 18,131 19,622
10. Enterprise administration expenses 19,107 11,984 12,625 16,451 22,196
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -4,098 -11,995 -8,025 5,880 16,144
12. Other income 97 10 56 7,278 893
13. Other expenses -3 260 130
14. Other profit (12)-(13) 100 -250 -74 7,278 893
15. Total accounting profit before tax (11)+(14) -3,999 -12,245 -8,099 13,158 17,037
16. Costs of current corporate income tax 2,911 82 5,135 3,450 1,530
17. Costs of deferred corporate income tax 1,329 186 -2,453 -800 -2,163
18. Costs of corporate income tax (16)+(17) 4,240 269 2,683 2,650 -633
19. Profit after corporate income tax (15)-(18) -8,239 -12,514 -10,782 10,508 17,670
20. Interest after tax of shareholders who not control 0
21. Profit after tax of parent company shareholders (19)-(20) -8,239 -12,514 -10,782 10,508 17,670
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)