Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 382,176 208,941 322,027 175,040 354,147
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 382,176 208,941 322,027 175,040 354,147
4. Cost of goods sold 392,127 204,495 308,497 168,359 380,506
5. Gross profit (3)-(4) -6,710 4,447 13,530 6,682 -26,359
6. Revenue of financial operations 97 483 591 160 59,708
7. Financial expense 7,664 3,492 3,638 3,726 3,758
-In which: Loan interest expenses 7,612 3,492 3,469 3,726 3,777
8. Profit or loss from joint ventures, associated companies -1,576 -1,882 -2,439 -1,806 -273
9. Cost of sales 1,776 1,296 1,106 1,184 1,365
10. Enterprise administration expenses 3,638 3,522 3,089 3,164 4,304
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -21,267 -5,262 3,848 -3,038 23,649
12. Other income 2 0 0 0 31,123
13. Other expenses 147 88 173 103 1,682
14. Other profit (12)-(13) -145 -88 -173 -103 29,441
15. Total accounting profit before tax (11)+(14) -21,412 -5,350 3,675 -2,055 53,090
16. Costs of current corporate income tax 6 0 308
17. Costs of deferred corporate income tax 167 153 196
18. Costs of corporate income tax (16)+(17) 173 153 504
19. Profit after corporate income tax (15)-(18) -21,585 -5,350 3,675 -2,208 52,586
20. Interest after tax of shareholders who not control -286 -28 78 35 -340
21. Profit after tax of parent company shareholders (19)-(20) -21,299 -5,322 3,597 -2,243 53,232
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)