Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 1,819,203 488,387 395,191 239,277 59,335
2. Deductions of revenue 0
3. Net revenues (1)-(2) 1,819,203 488,387 395,191 239,277 59,335
4. Cost of goods sold 1,781,593 476,524 375,216 206,189 52,462
5. Gross profit (3)-(4) 37,610 11,864 19,975 33,088 6,874
6. Revenue of financial operations 413 47,725 6 9 2
7. Financial expense 15,720 13,731 6,606 16,857 644
-In which: Loan interest expenses 15,720 13,731 6,606 16,370 644
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 142 75 88 407 101
10. Enterprise administration expenses 11,058 8,534 4,895 5,568 6,047
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 11,104 37,249 8,393 10,264 84
12. Other income 2,600 15 89
13. Other expenses 4 20 1 821 0
14. Other profit (12)-(13) -4 2,580 14 -821 89
15. Total accounting profit before tax (11)+(14) 11,100 39,828 8,408 9,443 172
16. Costs of current corporate income tax 5,418 6,603 3,042 5,888
17. Costs of deferred corporate income tax 1,348 0 0 -248
18. Costs of corporate income tax (16)+(17) 6,765 6,603 3,042 5,641
19. Profit after corporate income tax (15)-(18) 4,334 33,225 5,366 3,802 172
20. Interest after tax of shareholders who not control 1 2 3 8 0
21. Profit after tax of parent company shareholders (19)-(20) 4,333 33,223 5,363 3,794 172
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)