Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 400,261 382,245 259,273 170,863 261,653
2. Deductions of revenue 0
3. Net revenues (1)-(2) 400,261 382,245 259,273 170,863 261,653
4. Cost of goods sold 345,614 307,907 235,926 145,475 188,272
5. Gross profit (3)-(4) 54,647 74,338 23,347 25,388 73,381
6. Revenue of financial operations 29,457 11,415 17,722 21,670 20,266
7. Financial expense 105,274 6,176 7,679 7,178 26,630
-In which: Loan interest expenses 105,274 6,176 6,800 5,846 17,553
8. Profit or loss from joint ventures, associated companies 964
9. Cost of sales 86 147 499 3,748 7,229
10. Enterprise administration expenses 11,184 23,725 28,470 23,346 24,521
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -32,440 55,705 5,385 12,785 35,267
12. Other income 34,537 950 2,728 1,067 235
13. Other expenses 42,688 2,901 753 5,836 3,047
14. Other profit (12)-(13) -8,152 -1,951 1,975 -4,769 -2,812
15. Total accounting profit before tax (11)+(14) -40,591 53,755 7,360 8,016 32,454
16. Costs of current corporate income tax 2,018 15,598 1 5,384 9,967
17. Costs of deferred corporate income tax 0
18. Costs of corporate income tax (16)+(17) 2,018 15,598 1 5,384 9,967
19. Profit after corporate income tax (15)-(18) -42,609 38,156 7,359 2,632 22,487
20. Interest after tax of shareholders who not control -5,915 -102 -479 -871 -823
21. Profit after tax of parent company shareholders (19)-(20) -36,694 38,259 7,839 3,503 23,310
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)