Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 569,541 439,853 535,602 629,038 682,304
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 569,541 439,853 535,602 629,038 682,304
4. Cost of goods sold 357,353 286,478 348,368 410,874 442,355
5. Gross profit (3)-(4) 212,188 153,375 187,234 218,163 239,949
6. Revenue of financial operations 518 1,614 20,440 21,008 11,228
7. Financial expense 47,227 41,523 46,502 56,714 38,343
-In which: Loan interest expenses 53,620 37,637 46,502 56,714
8. Profit or loss from joint ventures, associated companies 1,012 0
9. Cost of sales 3,666 2,849 3,231 2,867 3,590
10. Enterprise administration expenses 31,299 18,199 32,421 14,351 42,683
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 131,526 92,418 125,519 165,239 166,561
12. Other income 1,184 12 158 39 261
13. Other expenses 778 492 551 4,697 593
14. Other profit (12)-(13) 406 -480 -393 -4,658 -332
15. Total accounting profit before tax (11)+(14) 131,931 91,938 125,126 160,581 166,229
16. Costs of current corporate income tax 9,423 10,029 15,012 28,863 6,874
17. Costs of deferred corporate income tax 0 0
18. Costs of corporate income tax (16)+(17) 9,423 10,029 15,012 28,863 6,874
19. Profit after corporate income tax (15)-(18) 122,508 81,909 110,113 131,719 159,355
20. Interest after tax of shareholders who not control 7,132 6,669 7,767 6,341 18,876
21. Profit after tax of parent company shareholders (19)-(20) 115,376 75,240 102,346 125,377 140,478
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)