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 | 732,208 | 748,322 | 903,667 | 769,870 | 761,192 | 868,899 | 776,821 | 1,905,356 | 2,209,162 | 1,047,539 | 752,216 | 660,608 | 260,598 | 1,026,250 | 968,791 | 2,812,102 | 1,826,188 | 657,007 | 490,961 | 365,355 |
4. Giá vốn hàng bán | 287,622 | 296,110 | 406,602 | 323,315 | 466,341 | 641,622 | 472,395 | 1,562,623 | 1,854,611 | 542,696 | 452,747 | 585,693 | 189,241 | 641,503 | 649,414 | 2,066,604 | 1,484,089 | 392,988 | 288,181 | 222,027 |
5. Lợi nhuận gộp (3)-(4) | 418,938 | 403,184 | 471,453 | 409,247 | 265,726 | 201,665 | 275,656 | 302,566 | 329,214 | 452,252 | 259,001 | 58,533 | 69,499 | 359,570 | 314,134 | 363,781 | 336,975 | 258,894 | 183,841 | 125,637 |
6. Doanh thu hoạt động tài chính | 179,203 | 236,609 | 532,310 | 576,017 | 270,621 | 462,515 | 217,290 | 233,802 | 177,433 | 202,468 | 915,696 | 175,829 | 373,959 | 333,515 | 188,081 | 228,810 | 289,194 | 250,807 | 575,076 | 712,424 |
7. Chi phí tài chính | 347,350 | 367,348 | 450,842 | 489,853 | 371,770 | 456,016 | 342,451 | 352,858 | 322,911 | 322,081 | 361,778 | 481,137 | 278,034 | 393,550 | 286,314 | 214,657 | 308,319 | 317,592 | 251,762 | 347,921 |
-Trong đó: Chi phí lãi vay | 314,192 | 295,366 | 376,604 | 394,310 | 26,793 | 364,116 | 287,948 | 294,368 | 267,936 | 267,150 | 290,289 | 390,853 | 273,155 | 294,690 | 261,882 | 161,834 | 255,079 | 220,312 | 228,401 | 183,180 |
9. Chi phí bán hàng | 19,536 | 17,108 | 24,460 | 33,697 | 12,914 | 17,560 | 15,752 | 21,943 | 18,645 | 18,636 | 17,642 | 18,663 | 9,757 | 24,023 | 9,722 | 79,951 | 65,948 | 9,484 | 8,241 | 10,422 |
10. Chi phí quản lý doanh nghiệp | 96,951 | 118,916 | 186,612 | 202,329 | 68,132 | 102,925 | 86,125 | 134,766 | 87,928 | 138,743 | 102,216 | 126,388 | 109,889 | 142,857 | 121,019 | 192,212 | 153,930 | 129,260 | 123,126 | 153,933 |
11. Lợi nhuận thuần từ hoạt động kinh doanh (5)+(6)-(7)+(8)-(9)-(10) | 134,304 | 136,421 | 341,968 | 200,399 | 107,253 | 85,667 | 68,751 | 77,538 | 97,773 | 163,654 | 713,365 | -412,863 | 66,285 | 120,713 | 103,167 | 108,585 | 110,118 | 52,997 | 365,128 | 339,622 |
15. Tổng lợi nhuận kế toán trước thuế (11)+(14) | 115,808 | 130,610 | 339,644 | 174,857 | 103,973 | 85,920 | 73,536 | 80,748 | 99,516 | 165,312 | 712,032 | -422,784 | 65,649 | 135,563 | 98,150 | 129,522 | 113,811 | 104,774 | 334,064 | 384,409 |
19. Lợi nhuận sau thuế thu nhập doanh nghiệp (15)-(18) | 95,467 | 120,623 | 322,880 | 167,295 | 96,226 | 83,028 | 34,842 | 43,608 | 51,678 | 115,495 | 685,226 | -372,429 | 10,647 | 67,188 | 48,078 | 77,454 | 81,200 | 116,357 | 274,827 | 309,983 |
21. Lợi nhuận sau thuế của cổ đông của công ty mẹ (19)-(20) | 5,950 | 5,999 | 259,431 | 122,737 | 21,508 | 36,096 | 7,126 | 39,660 | 7,391 | 72,731 | 646,805 | -375,078 | 2,324 | 27,342 | 4,411 | 8,123 | 30,255 | 18,299 | 245,959 | 266,263 |
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 | 7,739,272 | 8,266,115 | 9,600,256 | 6,975,400 | 7,422,706 | 7,977,133 | 7,673,687 | 7,260,036 | 7,464,350 | 8,255,332 | 9,124,722 | 10,571,905 | 12,036,635 | 11,851,264 | 11,539,915 | 11,067,707 | 11,353,273 | 11,614,617 | 12,739,016 | 12,958,724 |
I. Tiền và các khoản tương đương tiền | 724,715 | 1,223,980 | 2,246,623 | 1,190,879 | 307,764 | 543,634 | 202,558 | 287,246 | 414,229 | 411,711 | 667,699 | 689,811 | 217,310 | 396,301 | 426,464 | 439,001 | 542,432 | 736,610 | 1,932,203 | 597,807 |
II. Các khoản đầu tư tài chính ngắn hạn | 347,378 | 381,482 | 974,539 | 996,185 | 1,020,096 | 952,448 | 633,672 | 628,443 | 664,178 | 664,098 | 667,160 | 659,204 | 719,522 | 653,980 | 676,210 | 692,110 | 725,152 | 777,452 | 743,948 | 175,622 |
III. Các khoản phải thu ngắn hạn | 4,231,480 | 4,268,820 | 4,108,129 | 4,099,994 | 5,452,970 | 5,497,164 | 5,390,538 | 4,617,115 | 3,571,075 | 2,986,510 | 3,942,667 | 4,482,371 | 5,211,607 | 5,166,538 | 4,927,264 | 4,994,064 | 4,430,232 | 3,575,609 | 3,763,462 | 6,228,801 |
IV. Tổng hàng tồn kho | 2,294,609 | 2,241,048 | 2,124,565 | 616,139 | 576,255 | 882,880 | 1,337,641 | 1,640,844 | 2,667,268 | 4,005,006 | 3,690,205 | 4,516,612 | 5,656,512 | 5,412,982 | 5,305,954 | 4,778,733 | 5,403,268 | 6,255,488 | 6,066,609 | 5,738,016 |
V. Tài sản ngắn hạn khác | 141,091 | 150,785 | 146,400 | 72,204 | 65,622 | 101,009 | 109,278 | 86,387 | 147,601 | 188,006 | 156,990 | 223,908 | 231,684 | 221,463 | 204,023 | 163,799 | 252,189 | 269,458 | 232,794 | 218,477 |
B. Tài sản cố định và đầu tư dài hạn | 27,479,524 | 27,398,230 | 26,604,838 | 26,269,470 | 18,657,918 | 18,672,181 | 21,332,271 | 21,335,591 | 21,831,310 | 21,916,356 | 20,248,577 | 20,384,917 | 18,512,925 | 18,390,318 | 18,415,169 | 18,556,126 | 19,216,879 | 19,028,547 | 18,440,653 | 18,256,008 |
I. Các khoản phải thu dài hạn | 1,987,321 | 1,908,884 | 1,782,696 | 3,035,587 | 5,103,028 | 5,225,192 | 5,843,433 | 5,902,043 | 6,750,732 | 6,610,502 | 4,904,673 | 3,680,612 | 3,558,874 | 3,500,445 | 3,511,272 | 3,368,032 | 3,988,553 | 3,683,894 | 3,326,469 | 2,774,107 |
II. Tài sản cố định | 16,393,615 | 16,534,656 | 16,451,040 | 16,400,184 | 6,717,947 | 6,762,164 | 8,422,799 | 8,524,479 | 8,747,901 | 8,847,839 | 8,974,944 | 9,446,574 | 9,549,835 | 8,442,955 | 5,321,331 | 5,352,956 | 5,459,118 | 5,524,422 | 5,605,737 | 5,855,657 |
III. Bất động sản đầu tư | 725,472 | 732,554 | 905,895 | 903,617 | 951,156 | 958,765 | 965,164 | 911,748 | 732,394 | 738,665 | 744,935 | 799,603 | 57,987 | 58,601 | 59,214 | 59,828 | 279,192 | 280,848 | 282,504 | 284,160 |
IV. Tài sản dở dang dài hạn | 2,279,723 | 2,242,762 | 2,259,638 | 544,674 | 526,146 | 524,834 | 547,260 | 535,774 | 519,633 | 508,568 | 479,452 | 2,089,641 | 1,201,550 | 2,304,062 | 5,511,524 | 5,786,088 | 5,499,099 | 5,336,797 | 5,041,438 | 5,107,133 |
V. Các khoản đầu tư tài chính dài hạn | 1,024,027 | 1,024,027 | 408,451 | 1,202,819 | 2,325,360 | 2,216,111 | 2,447,453 | 2,423,896 | 2,271,417 | 2,433,677 | 2,410,927 | 1,542,890 | 1,444,517 | 1,423,839 | 1,425,784 | 1,380,678 | 1,361,162 | 1,638,145 | 1,623,653 | 1,694,013 |
VI. Tổng tài sản dài hạn khác | 4,119,624 | 3,963,159 | 3,760,037 | 3,379,490 | 2,415,260 | 2,319,847 | 2,292,656 | 2,166,676 | 1,879,976 | 1,789,565 | 1,686,794 | 1,719,438 | 1,532,289 | 1,432,890 | 1,298,865 | 1,261,714 | 1,223,271 | 1,098,303 | 1,035,061 | 956,082 |
VII. Lợi thế thương mại | 949,741 | 992,188 | 1,037,081 | 803,099 | 619,021 | 665,268 | 813,505 | 870,974 | 929,257 | 987,541 | 1,046,850 | 1,106,160 | 1,167,874 | 1,227,526 | 1,287,179 | 1,346,832 | 1,406,485 | 1,466,137 | 1,525,790 | 1,584,855 |
TỔNG CỘNG TÀI SẢN | 35,218,796 | 35,664,345 | 36,205,094 | 33,244,870 | 26,080,625 | 26,649,315 | 29,005,958 | 28,595,627 | 29,295,660 | 30,171,688 | 29,373,298 | 30,956,822 | 30,549,560 | 30,241,582 | 29,955,084 | 29,623,833 | 30,570,151 | 30,643,165 | 31,179,669 | 31,214,732 |
A. Nợ phải trả | 25,815,094 | 26,332,339 | 26,677,371 | 24,728,103 | 18,022,614 | 18,542,721 | 20,666,514 | 20,264,634 | 20,932,370 | 21,747,766 | 21,165,539 | 22,503,370 | 22,757,387 | 22,450,695 | 22,201,338 | 21,714,913 | 22,080,002 | 22,064,226 | 22,267,874 | 21,964,619 |
I. Nợ ngắn hạn | 7,744,166 | 8,334,881 | 8,319,092 | 8,191,511 | 8,112,403 | 9,192,379 | 10,618,350 | 9,569,961 | 10,198,588 | 9,614,269 | 9,186,235 | 9,167,317 | 9,512,752 | 9,177,900 | 9,287,950 | 8,087,278 | 9,241,816 | 10,888,682 | 10,776,289 | 12,431,756 |
II. Nợ dài hạn | 18,070,928 | 17,997,458 | 18,358,279 | 16,536,592 | 9,910,211 | 9,350,342 | 10,048,163 | 10,694,673 | 10,733,782 | 12,133,497 | 11,979,305 | 13,336,053 | 13,244,634 | 13,272,795 | 12,913,388 | 13,627,635 | 12,838,186 | 11,175,543 | 11,491,585 | 9,532,863 |
B. Nguồn vốn chủ sở hữu | 9,403,702 | 9,332,007 | 9,527,723 | 8,516,767 | 8,058,011 | 8,106,594 | 8,339,444 | 8,330,993 | 8,363,291 | 8,423,922 | 8,207,759 | 8,453,452 | 7,792,173 | 7,790,887 | 7,753,745 | 7,908,920 | 8,490,149 | 8,578,939 | 8,911,795 | 9,250,113 |
TỔNG CỘNG NGUỒN VỐN | 35,218,796 | 35,664,345 | 36,205,094 | 33,244,870 | 26,080,625 | 26,649,315 | 29,005,958 | 28,595,627 | 29,295,660 | 30,171,688 | 29,373,298 | 30,956,822 | 30,549,560 | 30,241,582 | 29,955,084 | 29,623,833 | 30,570,151 | 30,643,165 | 31,179,669 | 31,214,732 |