Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 103,185 67,559 98,395 123,536 198,234
2. Deductions of revenue 0 0 0
3. Net revenues (1)-(2) 103,185 67,559 98,395 123,536 198,234
4. Cost of goods sold 47,651 37,445 51,492 77,834 148,556
5. Gross profit (3)-(4) 55,534 30,114 46,903 45,702 49,678
6. Revenue of financial operations 1,702 1,557 1,774 1,669 1,858
7. Financial expense 12,385 11,864 11,734 11,432 11,097
-In which: Loan interest expenses 12,374 11,854 11,723 11,327 11,076
8. Profit or loss from joint ventures, associated companies 0 0 0
9. Cost of sales 0 0 0
10. Enterprise administration expenses 33,452 7,095 19,737 7,018 43,213
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 11,399 12,711 17,206 28,921 -2,774
12. Other income 79 1,692 -37 8,146
13. Other expenses 3,756 426 74 2,149 1,156
14. Other profit (12)-(13) -3,677 -426 1,618 -2,186 6,990
15. Total accounting profit before tax (11)+(14) 7,722 12,285 18,825 26,735 4,216
16. Costs of current corporate income tax 1,833 1,326 3,353 3,276 3,375
17. Costs of deferred corporate income tax 260 0 246
18. Costs of corporate income tax (16)+(17) 2,092 1,326 3,353 3,276 3,622
19. Profit after corporate income tax (15)-(18) 5,630 10,960 15,472 23,459 594
20. Interest after tax of shareholders who not control 3,586 2,603 6,133 6,203 4,491
21. Profit after tax of parent company shareholders (19)-(20) 2,044 8,357 9,340 17,256 -3,897
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)