Unit: 1.000.000đ
  Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025
1. Total business operating revenue 67,252 87,039 22,935 89,161 49,237
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 67,252 87,039 22,935 89,161 49,237
4. Cost of goods sold 58,543 62,055 17,863 81,138 46,486
5. Gross profit (3)-(4) 8,709 24,983 5,072 8,022 2,751
6. Revenue of financial operations 85 23 23 21 155
7. Financial expense 2,793 2,229 1,743 3,773 2,677
-In which: Loan interest expenses 2,792 2,141 1,743 2,713 2,104
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 3,463 1,054 4,061 3,245 -1,972
10. Enterprise administration expenses 4,863 1,140 7,885 4,530 5,095
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -2,325 20,584 -8,594 -3,506 -2,895
12. Other income 1,107 546 136 1,956 562
13. Other expenses 254 -13 29 592 616
14. Other profit (12)-(13) 853 559 107 1,364 -54
15. Total accounting profit before tax (11)+(14) -1,473 21,143 -8,487 -2,142 -2,949
16. Costs of current corporate income tax 2,703 0
17. Costs of deferred corporate income tax -217 444 19
18. Costs of corporate income tax (16)+(17) 2,486 444 19
19. Profit after corporate income tax (15)-(18) -1,473 18,657 -8,487 -2,586 -2,968
20. Interest after tax of shareholders who not control 0 843 -479 -971 -63
21. Profit after tax of parent company shareholders (19)-(20) -1,473 17,813 -8,008 -1,614 -2,905
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)