Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 6,259,099 4,624,592 4,370,376 2,546,709 936,580
2. Deductions of revenue 92,653
3. Net revenues (1)-(2) 6,259,099 4,624,592 4,370,376 2,454,056 936,580
4. Cost of goods sold 6,027,449 4,532,249 4,239,974 2,504,391 1,146,419
5. Gross profit (3)-(4) 231,651 92,343 130,402 -50,335 -209,839
6. Revenue of financial operations 60,727 25,558 35,440 5,781 24,106
7. Financial expense 69,252 40,281 107,348 98,817 43,518
-In which: Loan interest expenses 56,321 38,152 84,479 53,091 41,010
8. Profit or loss from joint ventures, associated companies
9. Cost of sales 73,334 29,734 22,427 40,864 14,106
10. Enterprise administration expenses 26,546 22,242 25,365 14,215 104,022
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 123,246 25,644 10,702 -198,450 -347,379
12. Other income 2,825 1,539 24,147 983 4,559
13. Other expenses 6,039 780 1,583 19,580 62,380
14. Other profit (12)-(13) -3,214 759 22,564 -18,597 -57,820
15. Total accounting profit before tax (11)+(14) 120,032 26,403 33,266 -217,046 -405,199
16. Costs of current corporate income tax 24,467 5,272 6,685 7,852 4,774
17. Costs of deferred corporate income tax 285 285 285 8,924
18. Costs of corporate income tax (16)+(17) 24,467 5,557 6,970 8,137 13,698
19. Profit after corporate income tax (15)-(18) 95,565 20,846 26,296 -225,183 -418,897
20. Interest after tax of shareholders who not control 9,213 1,878 2,427 3,139 2,328
21. Profit after tax of parent company shareholders (19)-(20) 86,352 18,968 23,869 -228,322 -421,225
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)