Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 152,552 127,373 192,496 133,765 156,465
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 152,552 127,373 192,496 133,765 156,465
4. Cost of goods sold 155,238 118,518 184,271 134,273 145,804
5. Gross profit (3)-(4) -2,686 8,855 8,225 -507 10,660
6. Revenue of financial operations 9,897 2,427 4,047 2,836 1,076
7. Financial expense 1,199 2,802 2,547 2,791 4,349
-In which: Loan interest expenses 782 2,314 2,253 2,193 3,639
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 3,327 1,992 2,709 1,700 3,379
10. Enterprise administration expenses 12,304 6,371 6,645 6,799 11,201
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -9,619 117 372 -8,962 -7,193
12. Other income 61,088 2 154 0 69,878
13. Other expenses 222 13 189 92 -184
14. Other profit (12)-(13) 60,866 -11 -35 -92 70,061
15. Total accounting profit before tax (11)+(14) 51,247 106 336 -9,054 62,869
16. Costs of current corporate income tax 10,018 23 166 6 11,035
17. Costs of deferred corporate income tax -554 -73 0 -185
18. Costs of corporate income tax (16)+(17) 9,464 23 93 6 10,850
19. Profit after corporate income tax (15)-(18) 41,783 83 243 -9,060 52,019
20. Interest after tax of shareholders who not control 0 0
21. Profit after tax of parent company shareholders (19)-(20) 41,783 83 243 -9,060 52,019
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)