Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 42,237 51,131 46,398 26,261 45,726
2. Deductions of revenue 0 87
3. Net revenues (1)-(2) 42,237 51,131 46,398 26,174 45,726
4. Cost of goods sold 18,525 19,304 22,672 14,963 3,108
5. Gross profit (3)-(4) 23,712 31,827 23,726 11,211 42,618
6. Revenue of financial operations 65 2 15 8 87
7. Financial expense -12,022 8,180 17,949 12,108 8,526
-In which: Loan interest expenses -12,072 8,180 17,817 12,108 7,364
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 0
10. Enterprise administration expenses 4,281 4,650 8,098 4,343 5,347
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 31,518 18,999 -2,307 -5,232 28,831
12. Other income 56 0 7,017
13. Other expenses -4,279 765 4,399 791 7,296
14. Other profit (12)-(13) 4,335 -765 -4,399 -791 -279
15. Total accounting profit before tax (11)+(14) 35,852 18,234 -6,706 -6,023 28,552
16. Costs of current corporate income tax 963 1,035 656 134 2,208
17. Costs of deferred corporate income tax 0
18. Costs of corporate income tax (16)+(17) 963 1,035 656 134 2,208
19. Profit after corporate income tax (15)-(18) 34,889 17,199 -7,361 -6,157 26,344
20. Interest after tax of shareholders who not control 139 196 118 20 353
21. Profit after tax of parent company shareholders (19)-(20) 34,750 17,003 -7,480 -6,177 25,991
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)