Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 95,919 54,649 99,018 186,316 109,868
2. Deductions of revenue 0 0 0
3. Net revenues (1)-(2) 95,919 54,649 99,018 186,316 109,868
4. Cost of goods sold 66,460 31,646 47,060 54,882 70,950
5. Gross profit (3)-(4) 29,458 23,003 51,958 131,433 38,919
6. Revenue of financial operations 4,645 1,771 7,785 7,872 2,869
7. Financial expense 6,001 2,324 7,571 2,314 7,298
-In which: Loan interest expenses 5,714 2,324 4,977 2,314 5,080
8. Profit or loss from joint ventures, associated companies 0 0 0
9. Cost of sales 0 0 0
10. Enterprise administration expenses 11,847 7,874 5,971 5,513 26,778
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 16,255 14,576 46,201 131,479 7,712
12. Other income 217 486 202 100
13. Other expenses 617 66 257 392
14. Other profit (12)-(13) -400 419 -55 -292
15. Total accounting profit before tax (11)+(14) 15,855 14,576 46,621 131,424 7,420
16. Costs of current corporate income tax 3,200 3,291 9,502 25,067 1,785
17. Costs of deferred corporate income tax -198 344 0 -1,532
18. Costs of corporate income tax (16)+(17) 3,002 3,291 9,846 25,067 253
19. Profit after corporate income tax (15)-(18) 12,853 11,285 36,775 106,357 7,167
20. Interest after tax of shareholders who not control 325 -177 -220 105,635 633
21. Profit after tax of parent company shareholders (19)-(20) 12,527 11,462 36,994 722 6,534
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)