Chỉ tiêu | Qúy 3 2024 | Qúy 2 2024 | Qúy 1 2024 | Qúy 4 2023 | Qúy 3 2023 | Qúy 2 2023 | Qúy 1 2023 | Qúy 4 2022 | Qúy 3 2022 | Qúy 2 2022 | Qúy 1 2022 | Qúy 4 2021 | Qúy 3 2021 | Qúy 2 2021 | Qúy 1 2021 | Qúy 4 2020 | Qúy 3 2020 | Qúy 2 2020 | Qúy 1 2020 | Qúy 4 2019 |
1. Tổng doanh thu hoạt động kinh doanh | 4,821,429 | 5,571,760 | 3,710,321 | 6,759,321 | 4,176,586 | 4,713,249 | 3,705,308 | 5,331,812 | 3,503,431 | 3,813,078 | 3,770,799 | 4,571,014 | 3,984,327 | 3,063,425 | 2,619,062 | 5,107,445 | 5,966,193 | 5,517,582 | 3,241,101 | 3,663,812 |
2. Các khoản giảm trừ doanh thu | 1,410 | 332 | 728 | 1,009 | 1,037 | 1,392 | 1,650 | 1,072 | 1,008 | 2,955 | 1,426 | 1,104 | 3,861 | 6,684 | 5,387 | |||||
3. Doanh thu thuần (1)-(2) | 4,820,018 | 5,571,428 | 3,709,593 | 6,758,312 | 4,175,549 | 4,711,857 | 3,703,657 | 5,330,739 | 3,502,423 | 3,810,123 | 3,769,373 | 4,569,910 | 3,980,465 | 3,056,742 | 2,613,675 | 5,107,445 | 5,966,193 | 5,517,582 | 3,241,101 | 3,663,812 |
4. Giá vốn hàng bán | 4,486,262 | 5,331,096 | 3,451,128 | 6,381,953 | 3,994,919 | 4,524,414 | 3,499,871 | 5,004,078 | 3,300,927 | 3,665,602 | 3,576,703 | 4,315,521 | 3,776,239 | 2,818,026 | 2,435,001 | 5,265,328 | 5,533,314 | 5,272,236 | 3,049,558 | 3,693,453 |
5. Lợi nhuận gộp (3)-(4) | 333,756 | 240,332 | 258,464 | 376,359 | 180,630 | 187,444 | 203,787 | 326,662 | 201,496 | 144,521 | 192,670 | 254,390 | 204,227 | 238,715 | 178,673 | -157,883 | 432,879 | 245,347 | 191,543 | -29,641 |
6. Doanh thu hoạt động tài chính | 83,745 | 139,727 | 150,623 | 260,738 | 211,444 | 156,705 | 146,813 | 123,133 | 135,734 | 144,432 | 85,891 | 86,730 | 50,981 | 64,377 | 75,461 | 122,874 | 93,847 | 71,847 | 110,288 | 89,989 |
7. Chi phí tài chính | 166,207 | 43,724 | 14,066 | 102,303 | 46,770 | 14,963 | 51,366 | 91,155 | 19,665 | 30,175 | 21,635 | 45,434 | 15,940 | 13,972 | 19,029 | 46,041 | 21,332 | 39,306 | 34,229 | 14,360 |
-Trong đó: Chi phí lãi vay | 17,613 | 14,512 | 15,909 | 17,392 | 17,392 | 19,605 | 19,705 | 13,685 | 12,739 | 10,478 | 11,488 | 11,377 | 11,246 | 10,900 | 12,098 | 12,389 | 13,644 | 15,304 | 14,418 | 12,362 |
8. Phần lợi nhuận hoặc lỗ trong công ty liên kết liên doanh | 214,635 | 236,490 | 197,210 | 152,847 | 177,536 | 176,531 | 157,495 | 134,482 | 160,195 | 173,126 | 162,367 | -92,211 | 198,455 | 151,078 | 156,612 | 70,149 | -36,217 | 128,770 | 31,904 | 25,115 |
9. Chi phí bán hàng | 22,398 | 20,439 | 21,995 | 26,685 | 22,049 | 16,954 | 19,734 | 26,894 | 18,649 | 18,193 | 15,275 | 26,944 | 14,473 | 26,548 | 22,405 | 39,888 | 31,538 | 22,474 | 24,681 | 38,257 |
10. Chi phí quản lý doanh nghiệp | 222,909 | 311,599 | 204,969 | 386,160 | 261,936 | 232,304 | 169,949 | 199,669 | 169,298 | 351,087 | 150,437 | 166,290 | 195,880 | 227,891 | 190,841 | 333,776 | 151,830 | 109,036 | 123,858 | 171,040 |
11. Lợi nhuận thuần từ hoạt động kinh doanh (5)+(6)-(7)+(8)-(9)-(10) | 220,622 | 240,787 | 365,268 | 274,794 | 238,855 | 256,458 | 267,046 | 266,559 | 289,813 | 62,625 | 253,580 | 10,242 | 227,370 | 185,760 | 178,471 | -384,565 | 285,809 | 275,148 | 150,968 | -138,194 |
12. Thu nhập khác | 11,943 | 55,317 | 6,252 | 84,335 | 1,453,054 | 36,991 | 4,333 | 142,944 | 11,776 | 3,505 | 60,478 | 122,730 | 56,311 | 13,215 | 42,627 | 539,932 | 398 | 160,873 | 31,902 | 362,560 |
13. Chi phí khác | 24,016 | 14,041 | 3,675 | 30,886 | 1,474,871 | 2,407 | 4,587 | 1,107 | 3,663 | 3,485 | 2,764 | 14,798 | 2,695 | 2,987 | 263 | 3,353 | 2,519 | 6,634 | 6,117 | 130,714 |
14. Lợi nhuận khác (12)-(13) | -12,073 | 41,276 | 2,577 | 53,449 | -21,817 | 34,585 | -254 | 141,837 | 8,113 | 20 | 57,715 | 107,933 | 53,616 | 10,228 | 42,364 | 536,579 | -2,121 | 154,239 | 25,785 | 231,846 |
15. Tổng lợi nhuận kế toán trước thuế (11)+(14) | 208,549 | 282,063 | 367,844 | 328,243 | 217,038 | 291,043 | 266,792 | 408,395 | 297,925 | 62,645 | 311,295 | 118,174 | 280,986 | 195,989 | 220,835 | 152,014 | 283,688 | 429,387 | 176,753 | 93,652 |
16. Chi phí thuế TNDN hiện hành | 73,042 | 95,231 | 51,662 | 62,972 | 30,244 | 65,390 | 44,849 | 65,667 | 38,633 | 75,903 | 33,345 | 18,154 | 19,966 | 71,804 | 54,685 | -19,293 | 67,719 | 69,971 | 37,155 | 116,834 |
17. Chi phí thuế TNDN hoãn lại | -57,194 | -22,438 | 11,440 | -27,968 | 43,238 | -9,450 | -5,575 | 17,133 | 66,281 | -23,579 | 27,655 | -2,432 | 20,666 | -47,203 | 2,406 | 71,374 | -6,589 | 67,842 | 18,739 | -66,205 |
18. Chi phí thuế TNDN (16)+(17) | 15,849 | 72,793 | 63,103 | 35,004 | 73,482 | 55,940 | 39,274 | 82,800 | 104,914 | 52,323 | 61,000 | 15,722 | 40,632 | 24,601 | 57,090 | 52,081 | 61,130 | 137,813 | 55,894 | 50,630 |
19. Lợi nhuận sau thuế thu nhập doanh nghiệp (15)-(18) | 192,701 | 209,270 | 304,742 | 293,240 | 143,556 | 235,102 | 227,518 | 325,595 | 193,011 | 10,321 | 250,294 | 102,452 | 240,354 | 171,387 | 163,745 | 99,933 | 222,558 | 291,574 | 120,859 | 43,023 |
20. Lợi nhuận sau thuế của cổ đông không kiểm soát | 57,850 | 13,746 | 4,064 | 6,897 | 2,562 | 11,130 | 12,709 | 23,202 | 821 | 3,571 | 34,047 | 17,994 | 19,213 | 19,561 | 19,135 | 26,017 | 25,521 | 25,143 | 9,610 | -38,395 |
21. Lợi nhuận sau thuế của cổ đông của công ty mẹ (19)-(20) | 134,851 | 195,523 | 300,678 | 286,343 | 140,994 | 223,972 | 214,809 | 302,393 | 192,190 | 6,750 | 216,247 | 84,458 | 221,141 | 151,826 | 144,609 | 73,916 | 197,037 | 266,431 | 111,249 | 81,418 |