Unit: 1.000.000đ
  Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
1. Total business operating revenue 139,293 193,269 83,425 208,736 607,885
2. Deductions of revenue 0 0 0
3. Net revenues (1)-(2) 139,293 193,269 83,425 208,736 607,885
4. Cost of goods sold 126,804 172,481 64,335 167,825 339,150
5. Gross profit (3)-(4) 12,489 20,789 19,090 40,911 268,735
6. Revenue of financial operations 5 720 286 1,316 -186
7. Financial expense 2,917 4,061 14,006 16,004 13,540
-In which: Loan interest expenses 2,917 4,472 14,006 16,004 13,540
8. Profit or loss from joint ventures, associated companies 1,417 -1,885 230 1,299 397
9. Cost of sales 1,006 1,046 103 243 79,008
10. Enterprise administration expenses 5,175 6,615 5,250 7,759 5,698
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 4,811 7,902 248 19,519 170,701
12. Other income 7 465 5,686 101 4,573
13. Other expenses 28 640 5,338 132 3,875
14. Other profit (12)-(13) -22 -175 348 -31 697
15. Total accounting profit before tax (11)+(14) 4,790 7,727 595 19,489 171,398
16. Costs of current corporate income tax 617 1,822 121 2,893 32,855
17. Costs of deferred corporate income tax -9 0 757
18. Costs of corporate income tax (16)+(17) 609 1,822 121 2,893 33,613
19. Profit after corporate income tax (15)-(18) 4,181 5,905 475 16,596 137,785
20. Interest after tax of shareholders who not control -375 -1,219 -5,086 10,810 55,743
21. Profit after tax of parent company shareholders (19)-(20) 4,556 7,124 5,561 5,786 82,042
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)