Unit: 1.000.000đ
  Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025
1. Total business operating revenue 96,861 103,185 67,559 98,395 123,536
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 96,861 103,185 67,559 98,395 123,536
4. Cost of goods sold 66,973 47,651 37,445 51,492 77,834
5. Gross profit (3)-(4) 29,888 55,534 30,114 46,903 45,702
6. Revenue of financial operations 971 1,702 1,557 1,774 1,669
7. Financial expense 13,170 12,385 11,864 11,734 11,432
-In which: Loan interest expenses 13,159 12,374 11,854 11,723 11,327
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 0 0
10. Enterprise administration expenses 8,053 33,452 7,095 19,737 7,018
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 9,636 11,399 12,711 17,206 28,921
12. Other income 0 79 1,692 -37
13. Other expenses 519 3,756 426 74 2,149
14. Other profit (12)-(13) -519 -3,677 -426 1,618 -2,186
15. Total accounting profit before tax (11)+(14) 9,117 7,722 12,285 18,825 26,735
16. Costs of current corporate income tax 2,104 1,833 1,326 3,353 3,276
17. Costs of deferred corporate income tax 260 0
18. Costs of corporate income tax (16)+(17) 2,104 2,092 1,326 3,353 3,276
19. Profit after corporate income tax (15)-(18) 7,013 5,630 10,960 15,472 23,459
20. Interest after tax of shareholders who not control 4,128 3,586 2,603 6,133 6,203
21. Profit after tax of parent company shareholders (19)-(20) 2,886 2,044 8,357 9,340 17,256
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)