Unit: 1.000.000đ
  Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025
1. Total business operating revenue 534,329 1,256,443 1,109,555 1,106,175 421,105
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 534,329 1,256,443 1,109,555 1,106,175 421,105
4. Cost of goods sold 525,538 1,239,190 1,095,777 1,091,098 413,463
5. Gross profit (3)-(4) 8,792 17,253 13,778 15,076 7,642
6. Revenue of financial operations 68,333 48,540 69,552 69,080 65,812
7. Financial expense 67,455 55,818 68,511 60,628 66,809
-In which: Loan interest expenses 54,556 44,673 56,921 53,933 55,733
8. Profit or loss from joint ventures, associated companies -2,897 -1,586
9. Cost of sales 2,526 1,353 3,432 4,351 4,386
10. Enterprise administration expenses 5,913 5,188 5,534 8,052 7,048
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 1,230 537 5,854 9,540 -4,789
12. Other income 6 24 988 24 1,306
13. Other expenses 378 215 29 128 79
14. Other profit (12)-(13) -372 -191 959 -104 1,227
15. Total accounting profit before tax (11)+(14) 859 347 6,812 9,436 -3,562
16. Costs of current corporate income tax 222 601 2,499 2,279 -378
17. Costs of deferred corporate income tax 0 0
18. Costs of corporate income tax (16)+(17) 222 601 2,499 2,279 -378
19. Profit after corporate income tax (15)-(18) 637 -254 4,314 7,157 -3,184
20. Interest after tax of shareholders who not control 129 94 -90 -1,154 -206
21. Profit after tax of parent company shareholders (19)-(20) 508 -349 4,404 8,311 -2,978
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)