Unit: 1.000.000đ
  Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
1. Total business operating revenue 108,484 256,618 210,006 171,391 145,052
2. Deductions of revenue 1,523 -1,523 0
3. Net revenues (1)-(2) 106,961 258,141 210,006 171,391 145,052
4. Cost of goods sold 93,575 187,484 164,351 142,646 129,042
5. Gross profit (3)-(4) 13,386 70,657 45,656 28,745 16,011
6. Revenue of financial operations 597 433 472 723 1,264
7. Financial expense 2,127 2,326 7,009 5,739 6,092
-In which: Loan interest expenses 2,394 1,932 7,008 5,738 6,089
8. Profit or loss from joint ventures, associated companies 142 1,337 -2 905 -768
9. Cost of sales 4,398 2,204 3,209 4,185 4,336
10. Enterprise administration expenses 1,850 3,815 3,132 4,628 3,127
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 5,750 64,082 32,776 15,821 2,951
12. Other income 0 0 0 6 0
13. Other expenses 160 14 27 142 90
14. Other profit (12)-(13) -160 -14 -27 -136 -90
15. Total accounting profit before tax (11)+(14) 5,590 64,068 32,749 15,685 2,862
16. Costs of current corporate income tax 402 11,460 5,308 1,797 316
17. Costs of deferred corporate income tax 18 -20 7 -1 50
18. Costs of corporate income tax (16)+(17) 420 11,439 5,315 1,796 367
19. Profit after corporate income tax (15)-(18) 5,170 52,629 27,434 13,889 2,495
20. Interest after tax of shareholders who not control 23 1,293 1,870
21. Profit after tax of parent company shareholders (19)-(20) 4,982 52,573 27,412 12,595 625
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS) 0