Unit: 1.000.000đ
  Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025
1. Total business operating revenue 22,304 40,121 32,135 33,225 30,327
2. Deductions of revenue 0
3. Net revenues (1)-(2) 22,304 40,121 32,135 33,225 30,327
4. Cost of goods sold 13,707 13,879 14,306 14,588 15,141
5. Gross profit (3)-(4) 8,596 26,241 17,829 18,637 15,187
6. Revenue of financial operations 3,694 4 24 2 2
7. Financial expense 17,245 25,821 12,937 14,078 12,645
-In which: Loan interest expenses 15,469 14,766 12,937 14,078 12,645
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 0
10. Enterprise administration expenses 1,354 1,718 1,642 1,794 1,420
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -6,308 -1,294 3,274 2,767 1,123
12. Other income 0 0
13. Other expenses 116 85 126 123 145
14. Other profit (12)-(13) -116 -85 -126 -123 -145
15. Total accounting profit before tax (11)+(14) -6,424 -1,378 3,149 2,644 978
16. Costs of current corporate income tax 687 352 652 370
17. Costs of deferred corporate income tax 0
18. Costs of corporate income tax (16)+(17) 687 352 652 370
19. Profit after corporate income tax (15)-(18) -6,424 -2,066 2,796 1,992 609
20. Interest after tax of shareholders who not control 22 169 53 121 215
21. Profit after tax of parent company shareholders (19)-(20) -6,446 -2,235 2,743 1,871 393
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)