Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 325,132 263,681 568,688 622,889 579,262
2. Deductions of revenue 4 11
3. Net revenues (1)-(2) 325,128 263,681 568,688 622,889 579,252
4. Cost of goods sold 288,404 237,818 526,544 562,502 522,478
5. Gross profit (3)-(4) 36,724 25,862 42,144 60,387 56,774
6. Revenue of financial operations 2,129 115 4,934 1,530 124,829
7. Financial expense 6,546 14,447 15,661 17,639 19,768
-In which: Loan interest expenses 9,936 14,447 12,571 17,593 14,680
8. Profit or loss from joint ventures, associated companies 0 -46 -46 12,508
9. Cost of sales 698 785 570 688 838
10. Enterprise administration expenses 22,967 17,574 14,982 35,505 160,292
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 8,642 -6,830 15,819 8,040 13,212
12. Other income 1,537 230 945 271 6,201
13. Other expenses 1,675 275 816 194 1,321
14. Other profit (12)-(13) -138 -45 129 77 4,880
15. Total accounting profit before tax (11)+(14) 8,504 -6,875 15,948 8,117 18,092
16. Costs of current corporate income tax 2,156 845 1,203 882 3,415
17. Costs of deferred corporate income tax 0 442 213
18. Costs of corporate income tax (16)+(17) 2,156 1,287 1,203 882 3,628
19. Profit after corporate income tax (15)-(18) 6,348 -8,162 14,745 7,235 14,464
20. Interest after tax of shareholders who not control 1,370 -111 680 618 876
21. Profit after tax of parent company shareholders (19)-(20) 4,978 -8,051 14,065 6,617 13,588
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)