Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 129,908 119,573 122,520 132,520 150,559
2. Deductions of revenue 0 0 0
3. Net revenues (1)-(2) 129,908 119,573 122,520 132,520 150,559
4. Cost of goods sold 109,623 104,836 106,653 119,268 180,776
5. Gross profit (3)-(4) 20,285 14,737 15,867 13,252 -30,216
6. Revenue of financial operations 3,257 2,155 1,395 989 2,015
7. Financial expense 9,222 6,452 6,280 5,586 3,671
-In which: Loan interest expenses 8,180 6,000 5,749 5,416 2,756
8. Profit or loss from joint ventures, associated companies 0 0 0
9. Cost of sales 1,483 1,174 1,320 1,521 2,346
10. Enterprise administration expenses 10,569 9,547 9,878 8,375 11,220
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 2,269 -281 -215 -1,241 -45,438
12. Other income 38,780 54,549 135 249,926 16
13. Other expenses 7,164 5,992 -3,282 1,259 -2,864
14. Other profit (12)-(13) 31,616 48,557 3,417 248,667 2,880
15. Total accounting profit before tax (11)+(14) 33,885 48,277 3,202 247,426 -42,558
16. Costs of current corporate income tax 718 816 756 727 6,713
17. Costs of deferred corporate income tax 0 0 0
18. Costs of corporate income tax (16)+(17) 718 816 756 727 6,713
19. Profit after corporate income tax (15)-(18) 33,167 47,461 2,445 246,699 -49,271
20. Interest after tax of shareholders who not control 0 0 0
21. Profit after tax of parent company shareholders (19)-(20) 33,167 47,461 2,445 246,699 -49,271
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)