Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 65,056 69,710 74,612 71,519 70,235
2. Deductions of revenue 0 0 0
3. Net revenues (1)-(2) 65,056 69,710 74,612 71,519 70,235
4. Cost of goods sold 63,366 65,997 69,323 69,140 68,365
5. Gross profit (3)-(4) 1,690 3,713 5,289 2,379 1,869
6. Revenue of financial operations 664,961 16,722 58,240 25,008 42,862
7. Financial expense 16,013 56,808 19,425 19,307 -7,260
-In which: Loan interest expenses 12,409 16,318 16,133 16,060 15,810
8. Profit or loss from joint ventures, associated companies 37,810 0 0
9. Cost of sales 4,696 4,444 3,695 4,016 5,165
10. Enterprise administration expenses 8,896 8,235 7,808 8,223 9,284
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 674,856 -49,052 32,601 -4,159 37,542
12. Other income 1,173 451 1,158 187 1,740
13. Other expenses 129 1 89 10 13
14. Other profit (12)-(13) 1,044 450 1,068 177 1,727
15. Total accounting profit before tax (11)+(14) 675,900 -48,602 33,669 -3,982 39,269
16. Costs of current corporate income tax 950 1,285 1,665 1,021 1,151
17. Costs of deferred corporate income tax 0 0 0
18. Costs of corporate income tax (16)+(17) 950 1,285 1,665 1,021 1,151
19. Profit after corporate income tax (15)-(18) 674,949 -49,887 32,004 -5,002 38,118
20. Interest after tax of shareholders who not control 1,522 1,550 2,442 1,256 1,446
21. Profit after tax of parent company shareholders (19)-(20) 673,428 -51,437 29,562 -6,258 36,672
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)