Unit: 1.000.000đ
  Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025
1. Total business operating revenue 64,885 2,020,447 186,918 138,124 221,526
2. Deductions of revenue 0
3. Net revenues (1)-(2) 64,885 2,020,447 186,918 138,124 221,526
4. Cost of goods sold 23,339 1,219,838 103,218 138,609 61,038
5. Gross profit (3)-(4) 41,546 800,609 83,700 -485 160,488
6. Revenue of financial operations 91,663 92,700 109,848 127,388 129,327
7. Financial expense 78,211 102,718 121,567 167,149 146,612
-In which: Loan interest expenses 75,050 88,952 111,789 156,692 133,755
8. Profit or loss from joint ventures, associated companies 2,798 -1,826 85 -160,673 -113,671
9. Cost of sales 7,166 139,109 13,194 4,691 17,760
10. Enterprise administration expenses 29,267 49,067 42,250 27,753 34,488
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 21,363 600,589 16,622 -233,363 -22,716
12. Other income 144 8,285 650 1,585 545
13. Other expenses 10,187 9,303 3,067 11,289 8,500
14. Other profit (12)-(13) -10,043 -1,018 -2,417 -9,704 -7,955
15. Total accounting profit before tax (11)+(14) 11,320 599,571 14,205 -243,067 -30,671
16. Costs of current corporate income tax 3,524 124,197 11,456 12,037 25,523
17. Costs of deferred corporate income tax 0
18. Costs of corporate income tax (16)+(17) 3,524 124,197 11,456 12,037 25,523
19. Profit after corporate income tax (15)-(18) 7,795 475,375 2,749 -255,104 -56,194
20. Interest after tax of shareholders who not control -2,834 943 -4,559 -4,693 -1,976
21. Profit after tax of parent company shareholders (19)-(20) 10,629 474,431 7,309 -250,411 -54,217
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)