Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 1,308,983 263,180 1,775,060 1,300,972 3,181,368
2. Deductions of revenue 0 0 0
3. Net revenues (1)-(2) 1,308,983 263,180 1,775,060 1,300,972 3,181,368
4. Cost of goods sold 1,246,137 223,229 1,609,661 1,205,045 2,977,833
5. Gross profit (3)-(4) 62,846 39,951 165,399 95,927 203,535
6. Revenue of financial operations 84,420 80,852 73,644 112,792 93,686
7. Financial expense 84,171 89,150 97,423 95,486 94,317
-In which: Loan interest expenses 83,420 88,416 96,521 94,728 81,650
8. Profit or loss from joint ventures, associated companies 0 0 0
9. Cost of sales 0 0 0
10. Enterprise administration expenses 28,015 18,925 20,820 23,220 29,501
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 35,080 12,727 120,800 90,012 173,403
12. Other income 119 334 524 2,507 729
13. Other expenses 558 98 1,319 837 708
14. Other profit (12)-(13) -439 237 -795 1,670 20
15. Total accounting profit before tax (11)+(14) 34,640 12,963 120,005 91,682 173,424
16. Costs of current corporate income tax 5,518 2,104 25,051 19,571 33,592
17. Costs of deferred corporate income tax 0 0 0
18. Costs of corporate income tax (16)+(17) 5,518 2,104 25,051 19,571 33,592
19. Profit after corporate income tax (15)-(18) 29,122 10,859 94,954 72,111 139,832
20. Interest after tax of shareholders who not control 638 100 -227 -187 315
21. Profit after tax of parent company shareholders (19)-(20) 28,484 10,759 95,181 72,298 139,516
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)