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 | 1,241,331 | 1,158,883 | 811,855 | 5,169,657 | 1,143,152 | 1,099,637 | 791,503 | 893,960 | 2,264,230 | 1,933,150 | 1,436,881 | 3,112,322 | 883,020 | 1,695,748 | 1,409,194 | 2,549,121 | 1,599,303 | 2,450,271 | 1,323,142 | 3,655,601 |
4. Giá vốn hàng bán | 385,324 | 520,081 | 237,401 | 2,469,342 | 398,989 | 502,101 | 385,007 | 573,677 | 1,588,538 | 970,748 | 612,712 | 1,632,023 | 343,294 | 944,584 | 818,970 | 1,182,036 | 827,656 | 1,799,480 | 664,907 | 2,121,219 |
5. Lợi nhuận gộp (3)-(4) | 842,288 | 635,937 | 574,204 | 2,590,283 | 728,357 | 591,521 | 406,407 | 305,144 | 674,907 | 960,769 | 820,637 | 1,479,437 | 417,932 | 748,376 | 579,956 | 1,331,051 | 725,928 | 627,258 | 564,455 | 1,403,078 |
6. Doanh thu hoạt động tài chính | 3,415 | 135,343 | 2,744 | 19,783 | 6,836 | 10,255 | 51,810 | 12,072 | 10,912 | 71,569 | 22,451 | 12,705 | 13,483 | 11,665 | 31,157 | 5,215 | 3,359 | 21,127 | 3,783 | 61,088 |
7. Chi phí tài chính | 342,115 | 447,579 | 164,303 | 296,273 | 149,164 | 268,836 | 191,331 | 253,676 | 139,600 | 223,101 | 265,738 | 567,753 | 163,031 | 159,285 | 153,029 | 95,490 | 159,186 | 132,556 | 146,614 | 140,260 |
-Trong đó: Chi phí lãi vay | 341,914 | 432,545 | 164,303 | 296,233 | 149,164 | 268,836 | 191,322 | 253,482 | 139,600 | 218,183 | 265,738 | 346,887 | 162,329 | 159,285 | 153,008 | 138,414 | 146,324 | 128,114 | 146,596 | 124,177 |
9. Chi phí bán hàng | 223,609 | 321,927 | 203,095 | 290,173 | 181,663 | 250,627 | 146,195 | 304,668 | 166,936 | 127,149 | 164,881 | 174,112 | 138,155 | 187,815 | 127,375 | 212,705 | 151,942 | 161,395 | 164,316 | 271,608 |
10. Chi phí quản lý doanh nghiệp | 139,189 | 221,960 | 145,857 | 223,481 | 140,852 | 124,166 | 94,868 | 239,629 | 115,857 | 70,538 | 110,553 | 276,970 | 97,001 | 90,520 | 96,442 | 450,689 | 88,501 | 93,340 | 81,769 | 511,871 |
11. Lợi nhuận thuần từ hoạt động kinh doanh (5)+(6)-(7)+(8)-(9)-(10) | 384,016 | 242,457 | 123,233 | 2,368,882 | 269,878 | 116,789 | 80,943 | 73,788 | 280,708 | 1,014,290 | 472,359 | 742,824 | 146,451 | 674,600 | 509,075 | 982,434 | 692,857 | 393,236 | 362,010 | 1,014,150 |
15. Tổng lợi nhuận kế toán trước thuế (11)+(14) | 378,904 | 244,207 | 127,789 | 2,362,016 | 268,619 | 20,656 | 79,086 | 21,363 | 310,947 | 1,121,312 | 468,258 | 472,982 | 52,331 | 568,240 | 507,896 | 993,146 | 690,018 | 369,174 | 364,390 | 1,033,819 |
19. Lợi nhuận sau thuế thu nhập doanh nghiệp (15)-(18) | 363,015 | 287,112 | 119,237 | 2,049,743 | 215,630 | -25,553 | 74,426 | 6,944 | 259,159 | 1,014,884 | 391,041 | 331,470 | 50,339 | 519,688 | 467,902 | 866,855 | 631,089 | 318,502 | 332,227 | 925,594 |
21. Lợi nhuận sau thuế của cổ đông của công ty mẹ (19)-(20) | 344,395 | 273,356 | 118,116 | 2,050,962 | 217,372 | 81,441 | 91,514 | 56,308 | 203,274 | 948,940 | 424,575 | 284,691 | 48,576 | 482,881 | 456,599 | 773,766 | 585,599 | 288,023 | 310,678 | 855,866 |
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 | 28,158,053 | 28,366,994 | 28,160,520 | 31,086,082 | 28,481,901 | 27,918,447 | 28,069,250 | 28,248,387 | 28,350,294 | 29,023,587 | 29,524,429 | 28,630,035 | 29,597,841 | 29,750,199 | 27,111,411 | 29,698,417 | 29,484,256 | 27,728,104 | 28,341,744 | 28,451,207 |
I. Tiền và các khoản tương đương tiền | 662,968 | 2,096,033 | 2,479,777 | 1,332,254 | 593,316 | 206,630 | 436,193 | 1,220,637 | 1,580,251 | 2,833,646 | 4,006,890 | 2,975,350 | 2,813,979 | 3,337,822 | 2,349,209 | 1,783,587 | 2,028,642 | 439,344 | 320,330 | 405,820 |
II. Các khoản đầu tư tài chính ngắn hạn | 279,913 | 268,913 | 230,314 | 87,314 | 265,314 | 535,314 | 403,745 | 285,050 | 290,080 | 271,480 | 229,590 | 224,090 | 121,705 | 111,205 | 86,190 | 64,495 | 88,895 | 139,995 | 334,795 | 337,795 |
III. Các khoản phải thu ngắn hạn | 6,213,040 | 5,368,845 | 4,869,093 | 7,067,155 | 5,276,508 | 5,352,378 | 5,597,542 | 5,393,913 | 5,144,805 | 4,394,784 | 3,695,153 | 4,869,888 | 3,428,920 | 3,343,832 | 2,609,194 | 3,655,434 | 3,631,000 | 3,648,799 | 4,080,089 | 4,875,668 |
IV. Tổng hàng tồn kho | 20,903,080 | 20,516,694 | 20,347,663 | 22,447,993 | 22,165,530 | 21,600,755 | 21,355,836 | 21,181,297 | 21,238,700 | 21,459,900 | 21,537,900 | 20,469,265 | 23,151,023 | 22,906,802 | 22,002,806 | 24,165,632 | 23,703,747 | 23,450,536 | 23,555,354 | 22,804,943 |
V. Tài sản ngắn hạn khác | 99,053 | 116,510 | 233,674 | 151,366 | 181,232 | 223,370 | 275,933 | 167,491 | 96,457 | 63,777 | 54,896 | 91,442 | 82,214 | 50,538 | 64,012 | 29,269 | 31,972 | 49,430 | 51,176 | 26,982 |
B. Tài sản cố định và đầu tư dài hạn | 26,283,131 | 26,438,893 | 25,908,531 | 22,094,374 | 20,972,294 | 20,764,595 | 20,520,034 | 20,270,671 | 20,877,745 | 20,909,956 | 19,979,483 | 19,934,974 | 18,655,477 | 18,714,226 | 19,253,761 | 18,492,421 | 17,188,153 | 16,693,746 | 15,682,759 | 15,050,535 |
I. Các khoản phải thu dài hạn | 261,064 | 324,431 | 516,580 | 572,102 | 520,844 | 523,698 | 619,325 | 626,439 | 300,767 | 302,841 | 310,203 | 321,430 | 365,295 | 381,450 | 313,565 | 407,231 | 378,436 | 379,222 | 312,571 | 451,674 |
II. Tài sản cố định | 1,075,899 | 1,116,922 | 1,126,131 | 1,174,767 | 1,198,313 | 1,240,957 | 1,241,032 | 1,244,259 | 1,220,804 | 1,241,152 | 1,206,405 | 1,219,704 | 1,240,540 | 1,282,560 | 1,205,611 | 1,818,971 | 1,833,291 | 1,852,756 | 1,812,849 | 1,844,877 |
III. Bất động sản đầu tư | 2,696,169 | 2,705,580 | 2,524,643 | 475,808 | 480,350 | 484,891 | 420,627 | 424,699 | 428,771 | 432,844 | 436,916 | 455,567 | 459,776 | 465,167 | 454,605 | 812,213 | 817,671 | 654,929 | 659,495 | 664,046 |
IV. Tài sản dở dang dài hạn | 3,163,646 | 3,151,697 | 3,150,396 | 2,233,409 | 2,212,674 | 2,203,127 | 1,893,669 | 1,708,260 | 2,124,865 | 2,126,485 | 2,300,056 | 2,474,784 | 2,488,646 | 2,434,408 | 2,501,980 | 2,936,092 | 2,947,252 | 2,966,919 | 2,069,210 | 2,037,884 |
V. Các khoản đầu tư tài chính dài hạn | 18,667,547 | 18,714,817 | 18,265,192 | 17,244,517 | 16,155,984 | 15,897,670 | 15,929,378 | 15,843,734 | 16,370,026 | 16,364,685 | 15,278,021 | 14,867,645 | 13,573,555 | 13,619,768 | 14,191,820 | 11,893,461 | 10,577,898 | 10,237,306 | 10,174,519 | 9,341,871 |
VI. Tổng tài sản dài hạn khác | 418,808 | 425,446 | 325,590 | 393,771 | 404,130 | 414,253 | 416,004 | 423,281 | 432,511 | 441,950 | 447,883 | 595,844 | 527,665 | 530,873 | 586,180 | 624,414 | 633,562 | 602,566 | 654,061 | 710,125 |
VII. Lợi thế thương mại | 39 | 44 | 48 | 53 | 58 | |||||||||||||||
TỔNG CỘNG TÀI SẢN | 54,441,184 | 54,805,887 | 54,069,051 | 53,180,456 | 49,454,195 | 48,683,042 | 48,589,284 | 48,519,059 | 49,228,038 | 49,933,543 | 49,503,913 | 48,565,008 | 48,253,318 | 48,464,425 | 46,365,172 | 48,190,838 | 46,672,409 | 44,421,850 | 44,024,502 | 43,501,743 |
A. Nợ phải trả | 34,370,047 | 35,064,744 | 34,542,659 | 34,091,459 | 31,481,075 | 30,881,867 | 30,627,128 | 30,681,696 | 30,636,404 | 31,526,813 | 31,973,860 | 31,797,310 | 31,943,617 | 31,947,642 | 29,332,355 | 31,456,054 | 30,430,333 | 28,659,092 | 27,971,525 | 28,491,982 |
I. Nợ ngắn hạn | 20,842,999 | 22,021,802 | 22,551,228 | 22,997,831 | 19,478,641 | 20,824,225 | 19,010,930 | 18,964,802 | 18,986,779 | 19,736,060 | 18,748,261 | 19,050,973 | 19,482,751 | 20,926,610 | 20,219,119 | 21,563,592 | 22,797,835 | 22,952,428 | 21,929,419 | 22,298,105 |
II. Nợ dài hạn | 13,527,048 | 13,042,942 | 11,991,431 | 11,093,628 | 12,002,434 | 10,057,642 | 11,616,198 | 11,716,894 | 11,649,625 | 11,790,753 | 13,225,600 | 12,746,338 | 12,460,865 | 11,021,032 | 9,113,236 | 9,892,462 | 7,632,497 | 5,706,664 | 6,042,106 | 6,193,878 |
B. Nguồn vốn chủ sở hữu | 20,071,137 | 19,741,143 | 19,526,392 | 19,088,997 | 17,973,121 | 17,801,175 | 17,962,156 | 17,837,363 | 18,591,634 | 18,406,730 | 17,530,052 | 16,767,698 | 16,309,701 | 16,516,782 | 17,032,817 | 16,734,783 | 16,242,076 | 15,762,758 | 16,052,977 | 15,009,761 |
TỔNG CỘNG NGUỒN VỐN | 54,441,184 | 54,805,887 | 54,069,051 | 53,180,456 | 49,454,195 | 48,683,042 | 48,589,284 | 48,519,059 | 49,228,038 | 49,933,543 | 49,503,913 | 48,565,008 | 48,253,318 | 48,464,425 | 46,365,172 | 48,190,838 | 46,672,409 | 44,421,850 | 44,024,502 | 43,501,743 |