Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 87,039 22,935 89,161 49,237 361,576
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 87,039 22,935 89,161 49,237 361,576
4. Cost of goods sold 62,055 17,863 81,138 46,486 324,642
5. Gross profit (3)-(4) 24,983 5,072 8,022 2,751 36,934
6. Revenue of financial operations 23 23 21 155 354
7. Financial expense 2,229 1,743 3,773 2,677 5,103
-In which: Loan interest expenses 2,141 1,743 2,713 2,104 4,704
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 1,054 4,061 3,245 -1,972 9,280
10. Enterprise administration expenses 1,140 7,885 4,530 5,095 6,211
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 20,584 -8,594 -3,506 -2,895 16,693
12. Other income 546 136 1,956 562 3,131
13. Other expenses -13 29 592 616 1,096
14. Other profit (12)-(13) 559 107 1,364 -54 2,035
15. Total accounting profit before tax (11)+(14) 21,143 -8,487 -2,142 -2,949 18,728
16. Costs of current corporate income tax 2,703 0 1,168
17. Costs of deferred corporate income tax -217 444 19 -454
18. Costs of corporate income tax (16)+(17) 2,486 444 19 714
19. Profit after corporate income tax (15)-(18) 18,657 -8,487 -2,586 -2,968 18,014
20. Interest after tax of shareholders who not control 843 -479 -971 -63 1,572
21. Profit after tax of parent company shareholders (19)-(20) 17,813 -8,008 -1,614 -2,905 16,442
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)