Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 168,793 148,919 187,111 206,390 392,081
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 168,793 148,919 187,111 206,390 392,081
4. Cost of goods sold 80,210 64,803 76,360 82,643 175,344
5. Gross profit (3)-(4) 88,583 84,116 110,751 123,747 216,737
6. Revenue of financial operations 233 9 469 10 619
7. Financial expense 35,178 30,818 33,777 31,466 64,681
-In which: Loan interest expenses 35,178 30,818 33,777 0 63,657
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 0 0
10. Enterprise administration expenses 8,245 5,806 6,342 5,200 12,341
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 45,392 47,501 71,101 87,090 140,334
12. Other income 6 1,253 500 0
13. Other expenses 2,565 2,349 2,863 335 947
14. Other profit (12)-(13) -2,559 -1,096 -2,363 -335 -947
15. Total accounting profit before tax (11)+(14) 42,833 46,404 68,737 86,755 139,387
16. Costs of current corporate income tax 5,587 3,617 3,995 5,890 9,975
17. Costs of deferred corporate income tax 0 0
18. Costs of corporate income tax (16)+(17) 5,587 3,617 3,995 5,890 9,975
19. Profit after corporate income tax (15)-(18) 37,246 42,788 64,742 80,865 129,411
20. Interest after tax of shareholders who not control 0 0
21. Profit after tax of parent company shareholders (19)-(20) 37,246 42,788 64,742 80,865 129,411
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)