Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 32,569 14,615 51,619 70,689 37,491
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 32,569 14,615 51,619 70,689 37,491
4. Cost of goods sold 22,230 19,036 24,088 26,149 23,163
5. Gross profit (3)-(4) 10,339 -4,420 27,531 44,541 14,329
6. Revenue of financial operations 239 238 269 475 573
7. Financial expense 5,028 4,346 4,176 3,702 3,174
-In which: Loan interest expenses 5,028 4,346 4,176 3,702 3,174
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 0 0
10. Enterprise administration expenses 1,414 1,181 1,306 1,208 1,451
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 4,136 -9,709 22,319 40,105 10,277
12. Other income 0 0
13. Other expenses 36 7 25 69
14. Other profit (12)-(13) -36 -7 -25 -69
15. Total accounting profit before tax (11)+(14) 4,100 -9,709 22,311 40,080 10,207
16. Costs of current corporate income tax 249 714 2,125 620
17. Costs of deferred corporate income tax 0 0
18. Costs of corporate income tax (16)+(17) 249 714 2,125 620
19. Profit after corporate income tax (15)-(18) 3,851 -9,709 21,597 37,955 9,587
20. Interest after tax of shareholders who not control 0 0
21. Profit after tax of parent company shareholders (19)-(20) 3,851 -9,709 21,597 37,955 9,587
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)