Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 3,644,110 4,282,715 3,559,879 2,761,088 2,783,383
2. Deductions of revenue 877 40 1,582 70 314
3. Net revenues (1)-(2) 3,643,233 4,282,675 3,558,297 2,761,018 2,783,068
4. Cost of goods sold 3,393,784 4,056,418 3,182,589 2,535,137 2,571,275
5. Gross profit (3)-(4) 249,450 226,257 375,708 225,881 211,794
6. Revenue of financial operations 114,069 480,049 164,807 84,973 169,341
7. Financial expense 50,717 61,194 64,931 39,600 49,072
-In which: Loan interest expenses 42,594 57,162 60,619 41,412 44,933
8. Profit or loss from joint ventures, associated companies -1,709 1,536 3,251 1,353 9,990
9. Cost of sales 37,163 34,515 42,457 35,498 38,683
10. Enterprise administration expenses 66,820 44,967 65,636 37,945 105,260
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 207,110 567,165 370,742 199,164 198,110
12. Other income 114,413 6,733 1,521 4,601 10,693
13. Other expenses 95,117 147,127 5,659 4,951 183,397
14. Other profit (12)-(13) 19,296 -140,394 -4,138 -349 -172,704
15. Total accounting profit before tax (11)+(14) 226,406 426,771 366,604 198,815 25,406
16. Costs of current corporate income tax 37,969 123,795 112,797 96,105 63,354
17. Costs of deferred corporate income tax -14,500 -5,765 -41,458 -56,366 -39,746
18. Costs of corporate income tax (16)+(17) 23,469 118,030 71,339 39,739 23,608
19. Profit after corporate income tax (15)-(18) 202,938 308,740 295,265 159,076 1,797
20. Interest after tax of shareholders who not control 55,728 17,185 52,657 24,784 31,224
21. Profit after tax of parent company shareholders (19)-(20) 147,210 291,555 242,607 134,292 -29,427
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)