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 | 3,194,721 | 2,784,045 | 2,964,878 | 2,687,154 | 3,531,352 | 2,792,258 | 3,617,597 | 3,415,845 | 3,291,407 | 4,578,734 | 4,027,854 | 4,201,845 | 3,409,265 | 3,269,796 | 2,284,374 | 2,121,136 | 1,929,838 | 1,813,708 | 1,573,568 | 1,837,237 |
4. Giá vốn hàng bán | 2,848,064 | 2,424,146 | 2,632,000 | 2,375,451 | 3,209,329 | 2,556,304 | 3,370,542 | 3,372,303 | 2,972,146 | 4,231,028 | 3,634,009 | 3,818,148 | 3,089,424 | 2,900,721 | 2,044,520 | 1,910,864 | 1,719,946 | 1,627,230 | 1,393,582 | 1,656,741 |
5. Lợi nhuận gộp (3)-(4) | 345,336 | 358,334 | 331,831 | 309,127 | 319,749 | 235,009 | 246,170 | 34,256 | 308,188 | 343,832 | 393,676 | 380,689 | 317,757 | 364,025 | 239,097 | 207,593 | 207,211 | 183,366 | 178,766 | 176,496 |
6. Doanh thu hoạt động tài chính | 33,517 | 98,092 | 47,863 | 67,921 | 63,083 | 61,416 | 47,003 | 76,957 | 43,749 | 62,152 | 31,625 | 78,108 | 55,774 | 50,031 | 45,538 | 37,984 | 44,835 | 49,809 | 36,043 | 44,141 |
7. Chi phí tài chính | 38,093 | 53,929 | 39,801 | 67,251 | 52,837 | 59,379 | 56,007 | 85,428 | 61,888 | 59,188 | 50,899 | 59,979 | 42,327 | 54,679 | 42,749 | 51,588 | 53,099 | 66,896 | 56,994 | 62,238 |
-Trong đó: Chi phí lãi vay | 33,905 | 40,782 | 35,049 | 48,477 | 46,635 | 46,607 | 45,135 | 57,561 | 40,363 | 35,891 | 39,865 | 36,655 | 32,750 | 44,492 | 37,769 | 48,081 | 49,063 | 53,578 | 50,524 | 49,945 |
9. Chi phí bán hàng | 191,007 | 173,233 | 123,010 | 135,968 | 146,527 | 118,984 | 109,390 | 129,385 | 140,820 | 178,910 | 213,686 | 253,506 | 198,262 | 184,331 | 102,440 | 85,209 | 55,643 | 56,664 | 58,329 | 37,062 |
10. Chi phí quản lý doanh nghiệp | 183,780 | 76,354 | 73,583 | 89,322 | 71,931 | 59,741 | 66,044 | 74,282 | 58,132 | 60,040 | 54,853 | 58,090 | 46,725 | 51,779 | 38,158 | 52,490 | 42,384 | 34,234 | 37,859 | 42,294 |
11. Lợi nhuận thuần từ hoạt động kinh doanh (5)+(6)-(7)+(8)-(9)-(10) | -26,463 | 174,365 | 167,027 | 107,328 | 123,460 | 61,891 | 76,298 | -161,340 | 107,594 | 116,285 | 122,182 | 94,399 | 94,833 | 126,429 | 105,207 | 71,911 | 101,731 | 75,662 | 61,819 | 78,986 |
15. Tổng lợi nhuận kế toán trước thuế (11)+(14) | -27,915 | 177,235 | 167,931 | 108,028 | 127,058 | 64,017 | 79,244 | -159,940 | 104,879 | 114,508 | 122,916 | 96,809 | 93,540 | 117,230 | 106,055 | 69,003 | 100,022 | 76,013 | 73,911 | 77,865 |
19. Lợi nhuận sau thuế thu nhập doanh nghiệp (15)-(18) | -25,702 | 137,914 | 143,894 | 92,183 | 103,547 | 49,870 | 63,797 | -152,754 | 76,617 | 93,207 | 96,488 | 69,876 | 67,273 | 95,998 | 89,518 | 60,433 | 86,078 | 74,203 | 62,658 | 63,888 |
21. Lợi nhuận sau thuế của cổ đông của công ty mẹ (19)-(20) | 21,800 | 135,888 | 134,707 | 93,773 | 99,050 | 42,275 | 53,895 | -97,726 | 79,866 | 85,425 | 88,086 | 60,518 | 62,515 | 86,327 | 75,142 | 57,707 | 78,565 | 67,684 | 58,484 | 58,905 |
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 |
TÀI SẢN | ||||||||||||||||||||
A. Tài sản lưu động và đầu tư ngắn hạn | 6,956,715 | 6,152,633 | 5,504,718 | 5,688,336 | 5,858,656 | 6,040,107 | 5,674,658 | 5,623,485 | 6,138,747 | 5,808,223 | 5,562,194 | 5,336,716 | 5,461,324 | 5,467,617 | 5,279,714 | 4,451,051 | 4,205,633 | 4,344,554 | 4,556,886 | 4,974,037 |
I. Tiền và các khoản tương đương tiền | 1,945,532 | 2,188,094 | 2,017,367 | 2,435,058 | 1,689,713 | 1,367,496 | 1,827,056 | 1,655,457 | 1,353,251 | 1,020,616 | 1,549,911 | 1,987,171 | 1,439,606 | 2,214,210 | 967,769 | 963,717 | 238,983 | 267,895 | 288,450 | 349,696 |
II. Các khoản đầu tư tài chính ngắn hạn | 1,346,697 | 1,318,382 | 197,451 | 1,079,610 | 1,391,367 | 1,506,625 | 697,156 | 436,156 | 436,156 | 461,156 | 461,156 | 436,156 | 11,156 | 11,156 | 176,256 | 713,600 | 720,905 | 727,671 | 840,336 | 1,193,801 |
III. Các khoản phải thu ngắn hạn | 2,303,219 | 1,585,450 | 2,530,441 | 1,232,500 | 1,922,464 | 1,379,549 | 1,848,856 | 1,551,890 | 1,953,274 | 2,213,600 | 2,348,161 | 1,810,385 | 2,804,651 | 1,918,578 | 2,784,501 | 1,669,170 | 2,218,745 | 2,316,600 | 2,157,057 | 2,076,687 |
IV. Tổng hàng tồn kho | 1,138,806 | 890,797 | 604,261 | 760,811 | 690,502 | 1,559,083 | 1,135,368 | 1,776,319 | 2,158,635 | 1,910,442 | 1,042,197 | 965,574 | 1,024,271 | 1,131,960 | 1,166,690 | 946,809 | 828,615 | 897,445 | 1,117,690 | 1,226,217 |
V. Tài sản ngắn hạn khác | 222,460 | 169,909 | 155,198 | 180,357 | 164,609 | 227,355 | 166,221 | 203,663 | 237,431 | 202,409 | 160,769 | 137,430 | 181,640 | 191,713 | 184,497 | 157,754 | 198,387 | 134,944 | 153,352 | 127,636 |
B. Tài sản cố định và đầu tư dài hạn | 6,075,525 | 6,115,223 | 6,181,900 | 5,846,640 | 5,751,606 | 5,189,928 | 5,227,313 | 5,157,831 | 5,139,249 | 5,119,502 | 4,914,883 | 4,654,916 | 4,495,791 | 4,174,693 | 3,899,672 | 4,118,563 | 4,000,543 | 3,442,031 | 3,211,346 | 3,016,093 |
I. Các khoản phải thu dài hạn | 377,913 | 353,709 | 405,525 | 84,393 | 153,206 | 119,897 | 137,515 | 86,914 | 107,196 | 85,387 | 232,828 | 278,966 | 193,681 | 181,187 | 60,663 | 173,911 | 155,865 | 335,245 | 324,517 | 96,367 |
II. Tài sản cố định | 2,717,471 | 1,916,572 | 1,964,597 | 1,946,902 | 1,998,479 | 2,062,651 | 2,018,003 | 2,077,459 | 1,932,241 | 1,993,981 | 2,056,373 | 2,100,840 | 2,167,859 | 2,234,226 | 2,267,854 | 2,325,027 | 2,383,105 | 1,986,864 | 2,041,134 | 2,081,107 |
III. Bất động sản đầu tư | 1,324,945 | 1,340,350 | 1,358,592 | 1,317,371 | 468,794 | 477,373 | 487,328 | 497,283 | 499,801 | 509,061 | 518,130 | 526,347 | 423,765 | 431,815 | 439,986 | 447,749 | 406,688 | 239,089 | 234,318 | 222,816 |
IV. Tài sản dở dang dài hạn | 426,120 | 279,291 | 220,252 | 296,546 | 985,605 | 323,897 | 700,677 | 693,447 | 902,133 | 895,132 | 868,922 | 8,531,764 | 927,782 | 534,824 | 367,725 | 361,230 | 334,453 | 509,541 | 330,706 | 293,780 |
V. Các khoản đầu tư tài chính dài hạn | 273,913 | 1,343,885 | 1,353,097 | 1,328,045 | 1,317,955 | 1,306,032 | 1,582,738 | 1,494,090 | 1,399,487 | 1,328,019 | 943,437 | 569,909 | 487,167 | 478,552 | 491,199 | 533,378 | 417,733 | 182,497 | 87,418 | 123,559 |
VI. Tổng tài sản dài hạn khác | 911,959 | 836,679 | 833,569 | 816,180 | 768,585 | 839,363 | 269,602 | 276,169 | 264,901 | 273,411 | 259,664 | 289,126 | 257,965 | 275,497 | 257,451 | 262,077 | 286,795 | 188,794 | 193,252 | 198,464 |
VII. Lợi thế thương mại | 43,206 | 44,737 | 46,268 | 57,203 | 58,982 | 60,714 | 31,449 | 32,470 | 33,490 | 34,510 | 35,530 | 36,551 | 37,571 | 38,591 | 14,792 | 15,192 | 15,905 | |||
TỔNG CỘNG TÀI SẢN | 13,032,240 | 12,267,856 | 11,686,618 | 11,534,976 | 11,610,262 | 11,230,035 | 10,901,971 | 10,781,316 | 11,277,995 | 10,927,725 | 10,477,077 | 9,991,632 | 9,957,115 | 9,642,310 | 9,179,385 | 8,569,614 | 8,206,176 | 7,786,585 | 7,768,232 | 7,990,130 |
A. Nợ phải trả | 6,955,710 | 6,105,593 | 5,623,021 | 5,614,690 | 5,162,454 | 4,885,760 | 4,670,841 | 4,613,713 | 4,882,952 | 5,337,318 | 5,103,178 | 4,533,250 | 4,659,393 | 4,426,885 | 5,051,730 | 4,545,452 | 4,239,353 | 4,544,987 | 4,527,287 | 4,724,199 |
I. Nợ ngắn hạn | 4,136,418 | 3,607,913 | 3,411,149 | 3,746,884 | 3,206,292 | 3,596,440 | 3,265,393 | 3,195,249 | 3,326,091 | 3,996,287 | 3,838,442 | 3,260,485 | 3,801,512 | 3,710,035 | 4,114,417 | 3,772,835 | 2,795,587 | 3,174,569 | 3,064,318 | 3,225,629 |
II. Nợ dài hạn | 2,819,292 | 2,497,680 | 2,211,872 | 1,867,806 | 1,956,162 | 1,289,320 | 1,405,448 | 1,418,464 | 1,556,861 | 1,341,031 | 1,264,737 | 1,272,765 | 857,881 | 716,850 | 937,313 | 772,617 | 1,443,766 | 1,370,418 | 1,462,969 | 1,498,570 |
B. Nguồn vốn chủ sở hữu | 6,076,529 | 6,162,262 | 6,063,597 | 5,920,286 | 6,447,808 | 6,344,275 | 6,231,131 | 6,167,603 | 6,395,044 | 5,590,407 | 5,373,899 | 5,458,382 | 5,297,722 | 5,215,425 | 4,127,655 | 4,024,162 | 3,966,823 | 3,241,598 | 3,240,945 | 3,265,931 |
TỔNG CỘNG NGUỒN VỐN | 13,032,240 | 12,267,856 | 11,686,618 | 11,534,976 | 11,610,262 | 11,230,035 | 10,901,971 | 10,781,316 | 11,277,995 | 10,927,725 | 10,477,077 | 9,991,632 | 9,957,115 | 9,642,310 | 9,179,385 | 8,569,614 | 8,206,176 | 7,786,585 | 7,768,232 | 7,990,130 |