Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 199,338 303,316 480,958 424,853 415,947
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 199,338 303,316 480,958 424,853 415,947
4. Cost of goods sold 184,949 289,438 466,248 399,509 396,541
5. Gross profit (3)-(4) 14,388 13,878 14,710 25,345 19,406
6. Revenue of financial operations 8,966 7,106 25,491 16,810 13,567
7. Financial expense 15,055 9,096 25,310 15,416 11,128
-In which: Loan interest expenses 4,275 6,108 9,592 10,490 8,530
8. Profit or loss from joint ventures, associated companies 678 2,300 -6,045 1,918 1,596
9. Cost of sales 12,004 6,536 13,625 14,463 15,108
10. Enterprise administration expenses 1,383 674 1,170 1,763 1,797
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -4,409 6,977 -5,948 12,431 6,536
12. Other income 1,656 911 270 0 2
13. Other expenses 1,966 1,030 72 166 2,262
14. Other profit (12)-(13) -310 -119 199 -165 -2,261
15. Total accounting profit before tax (11)+(14) -4,720 6,858 -5,750 12,265 4,275
16. Costs of current corporate income tax 0 0
17. Costs of deferred corporate income tax 0 0
18. Costs of corporate income tax (16)+(17) 0 0
19. Profit after corporate income tax (15)-(18) -4,720 6,858 -5,750 12,265 4,275
20. Interest after tax of shareholders who not control 0 0 0 0 0
21. Profit after tax of parent company shareholders (19)-(20) -4,720 6,859 -5,750 12,266 4,275
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)