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 | 6,778,403 | 5,397,020 | 4,063,339 | 6,581,493 | 5,034,878 | 4,455,781 | 4,791,918 | 7,038,284 | 5,029,094 | 5,200,322 | 4,218,822 | 5,396,736 | 1,669,273 | 3,524,361 | 3,536,631 | 5,976,246 | 3,900,962 | 3,106,713 | 3,146,660 | 5,218,763 |
2. Các khoản giảm trừ doanh thu | 2,048 | 4,407 | 3,081 | 9,436 | 4,279 | 1,357 | 191 | 9,271 | 6,053 | 11,640 | 1,030 | 2,579 | 1,190 | 999 | 3 | 282 | 389 | -313 | 927 | 2,025 |
3. Doanh thu thuần (1)-(2) | 6,776,355 | 5,392,613 | 4,060,258 | 6,572,057 | 5,030,598 | 4,454,425 | 4,791,727 | 7,029,013 | 5,023,041 | 5,188,682 | 4,217,792 | 5,394,157 | 1,668,083 | 3,523,361 | 3,536,628 | 5,975,964 | 3,900,572 | 3,107,026 | 3,145,733 | 5,216,738 |
4. Giá vốn hàng bán | 6,322,904 | 4,997,859 | 3,729,343 | 6,167,965 | 4,676,331 | 4,109,040 | 4,469,188 | 6,527,002 | 4,583,484 | 4,750,149 | 3,890,328 | 5,039,843 | 1,607,693 | 3,302,482 | 3,266,487 | 5,621,766 | 3,674,360 | 2,941,048 | 2,945,064 | 4,926,901 |
5. Lợi nhuận gộp (3)-(4) | 453,451 | 394,754 | 330,916 | 404,092 | 354,268 | 345,385 | 322,539 | 502,011 | 439,556 | 438,533 | 327,464 | 354,314 | 60,389 | 220,880 | 270,141 | 354,198 | 226,213 | 165,978 | 200,669 | 289,837 |
6. Doanh thu hoạt động tài chính | 20,300 | 80,410 | 19,168 | 29,674 | 9,400 | 4,734 | 7,287 | 18,366 | 21,876 | 2,959 | 868 | 2,941 | 3,879 | 2,636 | 3,276 | 5,230 | 5,781 | 2,734 | 5,495 | 5,000 |
7. Chi phí tài chính | 60,362 | 51,735 | 36,471 | 47,122 | 49,262 | 50,294 | 47,109 | 28,063 | 19,807 | 22,280 | 18,843 | 22,034 | 22,718 | 23,796 | 17,633 | 24,353 | 23,727 | 27,668 | 32,389 | 38,497 |
-Trong đó: Chi phí lãi vay | 46,275 | 36,909 | 34,952 | 45,258 | 49,150 | 49,521 | 46,703 | 38,910 | 19,482 | 18,034 | 18,388 | 23,830 | 22,545 | 20,080 | 16,976 | 23,292 | 22,903 | 27,790 | 31,724 | 35,999 |
8. Phần lợi nhuận hoặc lỗ trong công ty liên kết liên doanh | 10,270 | 21,453 | 1,363 | 6,998 | -17,724 | 3,060 | 6,260 | 57,717 | 37,528 | 44,842 | 32,631 | 48,904 | 373 | 27,685 | 26,898 | 43,801 | 19,841 | 8,394 | 7,309 | 27,556 |
9. Chi phí bán hàng | 240,366 | 211,754 | 193,925 | 238,680 | 180,890 | 166,730 | 171,232 | 224,864 | 171,288 | 169,001 | 143,770 | 159,484 | 64,476 | 120,083 | 110,181 | 144,977 | 109,031 | 94,997 | 131,701 | 159,447 |
10. Chi phí quản lý doanh nghiệp | 154,512 | 150,006 | 119,534 | 149,726 | 115,027 | 116,241 | 120,738 | 146,818 | 130,531 | 119,790 | 105,270 | 100,239 | 41,068 | 64,261 | 79,611 | 101,674 | 76,446 | 62,428 | 76,509 | 85,979 |
11. Lợi nhuận thuần từ hoạt động kinh doanh (5)+(6)-(7)+(8)-(9)-(10) | 28,781 | 83,122 | 1,517 | 5,236 | 765 | 19,914 | -2,993 | 178,348 | 177,334 | 175,264 | 93,080 | 124,403 | -63,621 | 43,061 | 92,891 | 132,224 | 42,631 | -7,987 | -27,126 | 38,470 |
12. Thu nhập khác | 20,904 | 11,592 | 10,229 | 6,596 | 15,358 | -13,382 | 27,688 | 21,604 | 13,794 | 14,676 | 20,790 | 12,338 | 10,004 | 20,369 | 22,469 | 25,893 | 33,339 | 21,858 | 43,854 | 46,122 |
13. Chi phí khác | 11,397 | 4,764 | 2,246 | 5,831 | 9,114 | 2,199 | 420 | 2,468 | 2,385 | -1 | 1,862 | 4,036 | 727 | 3,942 | 2,169 | 3,836 | 1,325 | -3,471 | 5,286 | 2,786 |
14. Lợi nhuận khác (12)-(13) | 9,507 | 6,827 | 7,983 | 765 | 6,244 | -15,582 | 27,268 | 19,136 | 11,409 | 14,677 | 18,928 | 8,302 | 9,277 | 16,427 | 20,299 | 22,057 | 32,014 | 25,329 | 38,568 | 43,336 |
15. Tổng lợi nhuận kế toán trước thuế (11)+(14) | 38,288 | 89,950 | 9,500 | 6,001 | 7,009 | 4,332 | 24,275 | 197,484 | 188,743 | 189,941 | 112,008 | 132,705 | -54,344 | 59,487 | 113,190 | 154,281 | 74,645 | 17,342 | 11,442 | 81,806 |
16. Chi phí thuế TNDN hiện hành | 12,643 | 3,897 | 7,405 | 14,129 | 6,526 | 7,713 | 9,595 | 30,728 | 28,547 | 27,647 | 16,783 | 11,822 | -3,659 | 6,290 | 24,474 | 20,898 | 7,817 | 2,305 | 3,628 | 10,455 |
17. Chi phí thuế TNDN hoãn lại | 212 | -282 | -6,156 | -12,874 | -8,129 | -13,555 | 2,599 | -1,289 | 696 | 20 | -285 | -1,006 | ||||||||
18. Chi phí thuế TNDN (16)+(17) | 12,855 | 3,615 | 1,248 | 1,255 | -1,603 | -5,842 | 9,595 | 33,327 | 28,547 | 27,647 | 16,783 | 10,533 | -3,659 | 6,986 | 24,474 | 20,918 | 7,817 | 2,020 | 2,623 | 10,455 |
19. Lợi nhuận sau thuế thu nhập doanh nghiệp (15)-(18) | 25,433 | 86,335 | 8,252 | 4,746 | 8,612 | 10,173 | 14,679 | 164,158 | 160,196 | 162,293 | 95,225 | 122,171 | -50,685 | 52,501 | 88,716 | 133,364 | 66,828 | 15,322 | 8,820 | 71,350 |
20. Lợi nhuận sau thuế của cổ đông không kiểm soát | 19,250 | 54,407 | -5,478 | -6,780 | 5,768 | 4,556 | 11,679 | 81,022 | 61,755 | 69,968 | 40,069 | 46,672 | -20,916 | 15,171 | 27,920 | 47,143 | 21,778 | 3,645 | -1,200 | 22,712 |
21. Lợi nhuận sau thuế của cổ đông của công ty mẹ (19)-(20) | 6,184 | 31,927 | 13,730 | 11,526 | 2,844 | 5,618 | 3,000 | 83,135 | 98,441 | 92,325 | 55,156 | 75,500 | -29,769 | 37,330 | 60,796 | 86,220 | 45,050 | 11,677 | 10,020 | 48,639 |