Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 238,266 450,037 287,537 182,191 139,463
2. Deductions of revenue 0 0 0
3. Net revenues (1)-(2) 238,266 450,037 287,537 182,191 139,463
4. Cost of goods sold 223,756 433,476 278,270 177,330 133,886
5. Gross profit (3)-(4) 14,509 16,561 9,268 4,861 5,576
6. Revenue of financial operations 15 21 15 17 9
7. Financial expense -17,615 961 1,100 571 598
-In which: Loan interest expenses -15,319 961 767 571 571
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 1,335 632 565 514 511
10. Enterprise administration expenses 4,556 3,765 2,826 2,214 2,871
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 26,248 11,224 4,790 1,581 1,605
12. Other income 0 231 232 0
13. Other expenses 317 405 250 278 91
14. Other profit (12)-(13) -317 -173 -18 -278 -91
15. Total accounting profit before tax (11)+(14) 25,931 11,051 4,772 1,303 1,514
16. Costs of current corporate income tax 4,228 2,291 1,669 317 320
17. Costs of deferred corporate income tax 0 0
18. Costs of corporate income tax (16)+(17) 4,228 2,291 1,669 317 320
19. Profit after corporate income tax (15)-(18) 21,703 8,760 3,103 985 1,194
20. Interest after tax of shareholders who not control 0 0
21. Profit after tax of parent company shareholders (19)-(20) 21,703 8,760 3,103 985 1,194
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)