Unit: 1.000.000đ
  Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
1. Total business operating revenue 148,919 187,111 206,390 392,081 172,289
2. Deductions of revenue 0
3. Net revenues (1)-(2) 148,919 187,111 206,390 392,081 172,289
4. Cost of goods sold 64,803 76,360 82,643 175,344 73,190
5. Gross profit (3)-(4) 84,116 110,751 123,747 216,737 99,099
6. Revenue of financial operations 9 469 10 619 12
7. Financial expense 30,818 33,777 31,466 64,681 29,651
-In which: Loan interest expenses 30,818 33,777 0 63,657 29,651
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 0
10. Enterprise administration expenses 5,806 6,342 5,200 12,341 5,738
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 47,501 71,101 87,090 140,334 63,721
12. Other income 1,253 500 0 1
13. Other expenses 2,349 2,863 335 947 424
14. Other profit (12)-(13) -1,096 -2,363 -335 -947 -423
15. Total accounting profit before tax (11)+(14) 46,404 68,737 86,755 139,387 63,298
16. Costs of current corporate income tax 3,617 3,995 5,890 9,975 3,588
17. Costs of deferred corporate income tax 0
18. Costs of corporate income tax (16)+(17) 3,617 3,995 5,890 9,975 3,588
19. Profit after corporate income tax (15)-(18) 42,788 64,742 80,865 129,411 59,710
20. Interest after tax of shareholders who not control 0
21. Profit after tax of parent company shareholders (19)-(20) 42,788 64,742 80,865 129,411 59,710
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS) 0