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 | 5,672,624 | 5,551,204 | 5,660,615 | 5,102,188 | 5,345,577 | 4,945,447 | 4,744,357 | 4,177,397 | 4,203,871 | 3,445,313 | 2,118,413 | 964,506 | 363,631 | 1,531,379 | 1,913,264 | 1,719,336 | 1,443,119 | 1,004,873 | 3,634,689 | 4,812,811 |
4. Giá vốn hàng bán | 2,013,105 | 2,075,222 | 2,043,653 | 2,350,657 | 1,996,691 | 1,972,737 | 1,789,766 | 2,176,417 | 1,806,754 | 1,839,506 | 1,453,783 | 1,022,674 | 1,374,226 | 1,497,268 | 1,549,957 | 1,486,040 | 1,402,358 | 1,454,674 | 2,011,663 | 2,455,363 |
5. Lợi nhuận gộp (3)-(4) | 3,642,135 | 3,459,610 | 3,599,864 | 2,696,539 | 3,330,887 | 2,956,589 | 2,938,688 | 1,932,534 | 2,380,230 | 1,590,013 | 654,823 | -62,546 | -1,003,724 | 26,692 | 353,867 | 215,258 | 40,761 | -449,800 | 1,622,856 | 2,337,514 |
6. Doanh thu hoạt động tài chính | 294,156 | 827,461 | 478,709 | 648,489 | 994,833 | 442,161 | 415,865 | 633,251 | 917,487 | 1,906,151 | 662,789 | 958,891 | 463,954 | 925,756 | 901,674 | 538,456 | 579,098 | 557,754 | 544,940 | 921,174 |
7. Chi phí tài chính | 809,153 | 26,362 | 18,796 | 43,920 | 20,047 | -446,389 | 792,787 | 28,282 | 20,362 | 20,810 | 21,252 | 67,810 | 24,327 | 88,265 | 24,107 | 243,560 | 287,040 | 385,297 | 41,571 | 25,859 |
-Trong đó: Chi phí lãi vay | 16,758 | 14,340 | 14,917 | 16,916 | 15,638 | 16,721 | 17,639 | 17,403 | 16,883 | 17,543 | 20,338 | 21,382 | 22,478 | 22,332 | 23,020 | 24,644 | 24,851 | 24,023 | 23,334 | 23,016 |
9. Chi phí bán hàng | 88,648 | 89,191 | 90,408 | 86,709 | 79,175 | 86,803 | 86,979 | 81,596 | 56,996 | 54,565 | 26,344 | 3,517 | 28,434 | 25,867 | 27,239 | 23,110 | 28,459 | 23,075 | 71,631 | 92,193 |
10. Chi phí quản lý doanh nghiệp | 295,914 | 242,730 | 407,375 | 1,323,262 | 929,451 | 603,942 | 498,515 | 950,006 | 277,887 | 313,666 | 202,088 | 418,383 | 285,821 | 428,819 | 183,140 | 127,608 | 185,448 | 142,767 | 173,601 | 260,402 |
11. Lợi nhuận thuần từ hoạt động kinh doanh (5)+(6)-(7)+(8)-(9)-(10) | 2,877,069 | 3,991,716 | 3,622,814 | 1,923,027 | 3,409,716 | 3,232,884 | 2,027,965 | 1,567,649 | 2,985,275 | 3,179,047 | 1,087,497 | 406,001 | -885,557 | 423,448 | 1,065,477 | 413,747 | 155,722 | -416,048 | 1,925,198 | 2,948,005 |
15. Tổng lợi nhuận kế toán trước thuế (11)+(14) | 2,878,147 | 3,999,098 | 3,628,541 | 1,941,004 | 3,414,168 | 3,233,928 | 2,030,504 | 1,578,249 | 2,985,862 | 3,180,532 | 1,088,495 | 408,079 | -883,080 | 426,396 | 1,067,223 | 415,295 | 156,156 | -410,527 | 1,926,724 | 3,018,681 |
19. Lợi nhuận sau thuế thu nhập doanh nghiệp (15)-(18) | 2,339,246 | 3,228,060 | 2,920,564 | 1,564,655 | 2,763,957 | 2,607,402 | 1,635,889 | 1,286,917 | 2,397,700 | 2,567,796 | 874,926 | 333,255 | -856,393 | 337,911 | 861,823 | 346,072 | 138,574 | -322,415 | 1,550,207 | 2,434,948 |
21. Lợi nhuận sau thuế của cổ đông của công ty mẹ (19)-(20) | 2,336,198 | 3,224,974 | 2,917,436 | 1,560,791 | 2,762,638 | 2,604,876 | 1,633,594 | 1,283,472 | 2,396,801 | 2,566,865 | 874,673 | 3,615 | -855,402 | 338,725 | 863,803 | -2,834 | 141,000 | -320,198 | 1,548,659 | 2,431,555 |
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 | 42,552,452 | 41,651,658 | 41,684,352 | 42,748,035 | 42,737,796 | 40,551,052 | 39,475,439 | 40,220,625 | 40,191,649 | 38,291,703 | 36,774,807 | 37,278,055 | 37,713,885 | 38,104,297 | 37,788,891 | 37,992,980 | 38,909,869 | 38,959,757 | 38,359,635 | 38,496,246 |
I. Tiền và các khoản tương đương tiền | 4,545,581 | 3,191,910 | 2,624,026 | 2,843,714 | 4,213,747 | 1,693,495 | 1,508,282 | 2,496,516 | 1,461,095 | 621,234 | 746,928 | 572,833 | 765,884 | 525,070 | 578,794 | 498,768 | 583,889 | 457,545 | 478,732 | 349,744 |
II. Các khoản đầu tư tài chính ngắn hạn | 22,696,100 | 23,223,000 | 23,966,800 | 25,895,700 | 28,098,600 | 29,581,600 | 29,633,100 | 30,498,100 | 31,880,100 | 31,421,000 | 30,568,000 | 32,717,000 | 32,482,500 | 32,666,000 | 32,202,500 | 33,185,000 | 33,396,000 | 33,368,000 | 32,435,500 | 30,921,500 |
III. Các khoản phải thu ngắn hạn | 13,782,360 | 13,780,510 | 13,810,032 | 12,771,725 | 9,199,010 | 8,145,375 | 7,355,981 | 6,409,999 | 6,236,329 | 5,749,716 | 5,038,755 | 3,559,424 | 4,034,741 | 4,521,636 | 4,627,457 | 3,907,299 | 4,409,342 | 4,548,640 | 4,855,825 | 6,575,347 |
IV. Tổng hàng tồn kho | 354,905 | 423,035 | 436,238 | 467,292 | 542,538 | 461,193 | 432,702 | 448,864 | 360,773 | 306,673 | 299,789 | 290,018 | 280,929 | 301,580 | 323,061 | 345,784 | 459,606 | 505,419 | 491,680 | 489,335 |
V. Tài sản ngắn hạn khác | 1,173,506 | 1,033,204 | 847,256 | 769,604 | 683,902 | 669,389 | 545,375 | 367,146 | 253,351 | 193,081 | 121,335 | 138,779 | 149,830 | 90,011 | 57,078 | 56,128 | 61,032 | 80,154 | 97,898 | 160,321 |
B. Tài sản cố định và đầu tư dài hạn | 30,705,654 | 28,151,168 | 25,374,885 | 24,380,977 | 22,823,153 | 22,681,235 | 20,510,407 | 19,816,833 | 18,264,190 | 17,539,851 | 17,061,687 | 17,562,153 | 17,645,133 | 18,097,173 | 18,518,605 | 18,999,623 | 19,211,935 | 19,737,710 | 20,382,457 | 20,814,348 |
I. Các khoản phải thu dài hạn | 265,502 | 265,502 | 265,502 | 265,502 | 265,502 | 265,502 | 265,502 | 271,102 | 271,102 | 271,102 | 271,102 | 271,102 | 276,817 | 276,817 | 277,517 | 277,517 | 300,527 | 304,527 | 304,527 | 304,527 |
II. Tài sản cố định | 12,116,869 | 12,561,729 | 12,715,048 | 13,139,796 | 12,548,803 | 13,017,837 | 11,255,292 | 11,750,046 | 11,799,381 | 12,209,080 | 12,007,095 | 12,509,670 | 12,924,922 | 13,388,573 | 13,895,054 | 14,311,524 | 14,633,901 | 15,280,773 | 15,838,476 | 16,214,121 |
III. Bất động sản đầu tư | 4,608 | 4,745 | 4,881 | |||||||||||||||||
IV. Tài sản dở dang dài hạn | 14,880,731 | 11,836,719 | 8,965,860 | 7,852,320 | 6,852,111 | 6,252,076 | 5,901,702 | 4,677,633 | 3,253,932 | 2,108,803 | 1,841,303 | 1,677,586 | 1,329,138 | 1,289,750 | 1,078,739 | 1,075,897 | 979,555 | 908,366 | 850,626 | 916,716 |
V. Các khoản đầu tư tài chính dài hạn | 2,934,012 | 2,972,808 | 2,909,881 | 2,860,035 | 2,889,347 | 2,857,691 | 2,779,202 | 2,815,528 | 2,756,780 | 2,757,067 | 2,726,963 | 2,724,664 | 2,785,338 | 2,816,735 | 2,935,302 | 2,924,334 | 2,880,023 | 2,857,614 | 2,996,931 | 2,966,272 |
VI. Tổng tài sản dài hạn khác | 508,540 | 514,410 | 518,595 | 263,324 | 267,390 | 288,129 | 308,709 | 302,523 | 182,996 | 193,800 | 215,224 | 379,132 | 328,918 | 325,297 | 331,993 | 405,744 | 413,184 | 381,549 | 391,897 | 412,711 |
VII. Lợi thế thương mại | ||||||||||||||||||||
TỔNG CỘNG TÀI SẢN | 73,258,105 | 69,802,826 | 67,059,237 | 67,129,012 | 65,560,949 | 63,232,287 | 59,985,846 | 60,037,458 | 58,455,839 | 55,831,554 | 53,836,494 | 54,840,208 | 55,359,018 | 56,201,470 | 56,307,496 | 56,992,603 | 58,121,803 | 58,697,468 | 58,742,092 | 59,310,594 |
A. Nợ phải trả | 16,172,589 | 14,698,162 | 14,048,744 | 16,618,949 | 16,495,122 | 16,582,619 | 14,905,243 | 16,231,636 | 15,725,766 | 15,220,578 | 15,482,628 | 17,167,979 | 17,890,287 | 18,100,764 | 18,060,500 | 19,356,379 | 20,831,019 | 21,545,257 | 21,259,711 | 22,424,594 |
I. Nợ ngắn hạn | 6,062,853 | 5,080,546 | 4,032,344 | 6,412,179 | 6,040,642 | 5,565,501 | 3,406,174 | 5,319,588 | 4,590,389 | 3,455,650 | 2,288,788 | 3,528,136 | 3,728,431 | 3,724,956 | 3,238,928 | 3,911,406 | 5,585,433 | 6,421,496 | 6,462,311 | 7,527,507 |
II. Nợ dài hạn | 10,109,737 | 9,617,617 | 10,016,400 | 10,206,769 | 10,454,480 | 11,017,118 | 11,499,069 | 10,912,048 | 11,135,377 | 11,764,929 | 13,193,840 | 13,639,843 | 14,161,856 | 14,375,808 | 14,821,573 | 15,444,973 | 15,245,586 | 15,123,761 | 14,797,400 | 14,897,087 |
B. Nguồn vốn chủ sở hữu | 57,085,516 | 55,104,664 | 53,010,493 | 50,510,063 | 49,065,827 | 46,649,668 | 45,080,603 | 43,805,822 | 42,730,073 | 40,610,976 | 38,353,866 | 37,672,229 | 37,468,731 | 38,100,706 | 38,246,996 | 37,636,224 | 37,290,784 | 37,152,211 | 37,482,381 | 36,886,000 |
TỔNG CỘNG NGUỒN VỐN | 73,258,105 | 69,802,826 | 67,059,237 | 67,129,012 | 65,560,949 | 63,232,287 | 59,985,846 | 60,037,458 | 58,455,839 | 55,831,554 | 53,836,494 | 54,840,208 | 55,359,018 | 56,201,470 | 56,307,496 | 56,992,603 | 58,121,803 | 58,697,468 | 58,742,092 | 59,310,594 |