Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 2,020,447 186,918 138,124 221,526 52,605
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 2,020,447 186,918 138,124 221,526 52,605
4. Cost of goods sold 1,219,838 103,218 138,609 61,038 22,211
5. Gross profit (3)-(4) 800,609 83,700 -485 160,488 30,393
6. Revenue of financial operations 92,700 109,848 127,388 129,327 119,933
7. Financial expense 102,718 121,567 167,149 146,612 139,586
-In which: Loan interest expenses 88,952 111,789 156,692 133,755 123,619
8. Profit or loss from joint ventures, associated companies -1,826 85 -160,673 -113,671 -67,235
9. Cost of sales 139,109 13,194 4,691 17,760 3,345
10. Enterprise administration expenses 49,067 42,250 27,753 34,488 46,901
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 600,589 16,622 -233,363 -22,716 -106,740
12. Other income 8,285 650 1,585 545 2,545
13. Other expenses 9,303 3,067 11,289 8,500 25,187
14. Other profit (12)-(13) -1,018 -2,417 -9,704 -7,955 -22,642
15. Total accounting profit before tax (11)+(14) 599,571 14,205 -243,067 -30,671 -129,382
16. Costs of current corporate income tax 124,197 11,456 12,037 25,523 -2,109
17. Costs of deferred corporate income tax 0 0
18. Costs of corporate income tax (16)+(17) 124,197 11,456 12,037 25,523 -2,109
19. Profit after corporate income tax (15)-(18) 475,375 2,749 -255,104 -56,194 -127,273
20. Interest after tax of shareholders who not control 943 -4,559 -4,693 -1,976 -2,234
21. Profit after tax of parent company shareholders (19)-(20) 474,431 7,309 -250,411 -54,217 -125,039
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)