Unit: 1.000.000đ
  Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
1. Total business operating revenue 233,952 307,452 341,664 137,677 195,771
2. Deductions of revenue 769 0
3. Net revenues (1)-(2) 233,182 307,452 341,664 137,677 195,771
4. Cost of goods sold 207,982 273,097 285,078 118,715 166,120
5. Gross profit (3)-(4) 25,200 34,355 56,586 18,962 29,652
6. Revenue of financial operations 233 198 201 181 132
7. Financial expense 14,674 13,898 12,205 10,397 10,324
-In which: Loan interest expenses 14,033 13,399 11,781 10,397 10,324
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 0
10. Enterprise administration expenses 13,270 13,089 16,489 10,611 15,789
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -2,511 7,567 28,093 -1,865 3,670
12. Other income 46 2,079 74 2,833 244
13. Other expenses 1,342 379 800 746 552
14. Other profit (12)-(13) -1,296 1,700 -726 2,087 -307
15. Total accounting profit before tax (11)+(14) -3,807 9,266 27,367 222 3,363
16. Costs of current corporate income tax 1,414 3,593 867 677
17. Costs of deferred corporate income tax 0
18. Costs of corporate income tax (16)+(17) 1,414 3,593 867 677
19. Profit after corporate income tax (15)-(18) -5,221 9,266 23,774 -645 2,686
20. Interest after tax of shareholders who not control -3,241 962 -783 -1,206 715
21. Profit after tax of parent company shareholders (19)-(20) -1,980 8,304 24,556 562 1,971
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)