Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 481,722 327,204 915,749 950,388 672,849
2. Deductions of revenue 8 3 49 1
3. Net revenues (1)-(2) 481,714 327,202 915,701 950,387 672,849
4. Cost of goods sold 473,442 317,715 882,691 920,586 641,602
5. Gross profit (3)-(4) 8,273 9,487 33,010 29,801 31,246
6. Revenue of financial operations 99 715 3,239 756 511
7. Financial expense 32,303 15,057 28,122 19,453 11,042
-In which: Loan interest expenses 31,399 14,721 28,048 19,341 10,535
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 4,957 3,565 8,603 4,943 6,445
10. Enterprise administration expenses 7,290 6,562 7,780 4,854 4,855
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -36,178 -14,982 -8,257 1,307 9,416
12. Other income 17,999 1,173 3,168 2,150 1,315
13. Other expenses 5,399 823 404 508 0
14. Other profit (12)-(13) 12,600 350 2,765 1,642 1,315
15. Total accounting profit before tax (11)+(14) -23,578 -14,633 -5,492 2,949 10,731
16. Costs of current corporate income tax -2,358 372 1,822 88
17. Costs of deferred corporate income tax 65 65 65
18. Costs of corporate income tax (16)+(17) -2,293 437 1,887 88
19. Profit after corporate income tax (15)-(18) -21,285 -15,070 -7,379 2,861 10,731
20. Interest after tax of shareholders who not control -825 1,100 378 260 -583
21. Profit after tax of parent company shareholders (19)-(20) -20,461 -16,170 -7,758 2,601 11,314
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)