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 | 25,256,616 | 30,071,155 | 23,314,998 | 22,603,623 | 22,153,384 | 24,042,649 | 21,214,481 | 22,051,958 | 24,329,090 | 27,653,355 | 26,689,145 | 20,177,080 | 18,542,925 | 22,701,649 | 17,570,502 | 15,524,700 | 15,937,440 | 15,593,928 | 17,093,939 | 17,317,638 |
4. Giá vốn hàng bán | 21,068,590 | 24,316,338 | 19,623,883 | 18,512,337 | 18,444,529 | 19,699,873 | 16,372,247 | 17,183,140 | 19,932,078 | 20,741,127 | 21,552,667 | 16,650,437 | 15,135,595 | 18,919,437 | 14,301,033 | 12,904,918 | 13,031,056 | 13,074,797 | 13,782,167 | 13,476,376 |
5. Lợi nhuận gộp (3)-(4) | 4,183,418 | 5,735,665 | 3,691,115 | 4,058,279 | 3,681,632 | 4,342,776 | 4,842,234 | 4,868,818 | 4,397,012 | 6,912,228 | 5,136,478 | 3,526,651 | 3,407,331 | 3,782,209 | 3,269,465 | 2,619,782 | 2,906,384 | 2,519,131 | 3,311,772 | 3,841,262 |
6. Doanh thu hoạt động tài chính | 409,126 | 444,796 | 462,937 | 544,175 | 594,196 | 598,487 | 536,057 | 489,577 | 437,068 | 379,926 | 261,503 | 303,389 | 415,852 | 204,425 | 263,141 | 288,192 | 383,944 | 402,102 | 376,880 | 537,215 |
7. Chi phí tài chính | 108,818 | 229,063 | 181,218 | 137,770 | 278,492 | 95,220 | 75,231 | 182,916 | 183,359 | 202,982 | 102,138 | 113,893 | 119,788 | 113,295 | 55,773 | 25,865 | 17,969 | 34,273 | 82,831 | 60,029 |
-Trong đó: Chi phí lãi vay | 68,861 | 84,361 | 108,404 | 109,925 | 105,613 | 62,362 | 62,075 | 95,893 | 67,534 | 91,456 | 81,978 | 96,616 | 85,169 | 69,687 | 52,814 | 24,809 | 16,711 | 26,387 | 34,245 | 41,600 |
9. Chi phí bán hàng | 616,317 | 544,935 | 585,203 | 699,753 | 661,570 | 546,446 | 636,103 | 682,241 | 615,529 | 541,242 | 601,378 | 639,253 | 468,128 | 491,102 | 534,100 | 546,430 | 512,611 | 445,281 | 438,687 | 452,908 |
10. Chi phí quản lý doanh nghiệp | 700,814 | 1,180,573 | 217,953 | 405,845 | 336,197 | 306,083 | 426,732 | 350,258 | 198,174 | 175,121 | 351,200 | 528,380 | 159,808 | 437,742 | 353,142 | 255,024 | 155,124 | 164,541 | 194,516 | 39,945 |
11. Lợi nhuận thuần từ hoạt động kinh doanh (5)+(6)-(7)+(8)-(9)-(10) | 3,178,493 | 4,239,397 | 3,169,456 | 3,367,778 | 3,008,198 | 4,003,492 | 4,239,655 | 4,149,041 | 3,848,742 | 6,383,514 | 4,342,470 | 2,554,377 | 3,081,900 | 2,948,240 | 2,588,593 | 2,079,169 | 2,604,874 | 2,276,329 | 2,963,311 | 3,828,198 |
15. Tổng lợi nhuận kế toán trước thuế (11)+(14) | 3,203,961 | 4,239,243 | 3,170,607 | 3,364,820 | 3,009,023 | 3,999,064 | 4,266,635 | 4,169,040 | 3,851,199 | 6,400,522 | 4,381,391 | 2,550,559 | 3,084,371 | 2,932,827 | 2,637,242 | 2,086,080 | 2,605,323 | 2,278,260 | 2,967,645 | 3,824,271 |
19. Lợi nhuận sau thuế thu nhập doanh nghiệp (15)-(18) | 2,578,109 | 3,416,067 | 2,543,605 | 2,775,973 | 2,404,261 | 3,196,033 | 3,416,829 | 3,336,693 | 3,089,020 | 5,141,205 | 3,495,353 | 2,029,453 | 2,463,536 | 2,301,384 | 2,057,439 | 1,681,263 | 2,068,095 | 1,828,017 | 2,350,603 | 3,098,124 |
21. Lợi nhuận sau thuế của cổ đông của công ty mẹ (19)-(20) | 2,521,794 | 3,320,817 | 2,511,656 | 2,723,017 | 2,377,168 | 3,155,590 | 3,350,256 | 3,250,038 | 3,029,235 | 5,086,494 | 3,428,679 | 1,963,898 | 2,417,436 | 2,261,954 | 2,029,678 | 1,682,292 | 2,023,381 | 1,773,055 | 2,333,041 | 3,007,449 |
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 | 67,283,218 | 70,470,101 | 66,458,956 | 62,217,752 | 59,128,795 | 62,984,582 | 57,952,012 | 55,651,708 | 57,329,016 | 60,393,770 | 57,191,407 | 51,395,282 | 47,691,610 | 50,213,422 | 44,230,493 | 39,354,424 | 39,767,378 | 46,389,844 | 45,148,433 | 42,034,111 |
I. Tiền và các khoản tương đương tiền | 12,082,560 | 7,555,301 | 6,074,928 | 5,668,895 | 10,851,523 | 12,499,180 | 12,714,014 | 10,549,338 | 10,206,279 | 9,054,658 | 8,648,444 | 5,600,331 | 5,994,119 | 5,947,561 | 6,457,578 | 5,335,317 | 6,819,916 | 12,531,543 | 5,277,467 | 4,475,895 |
II. Các khoản đầu tư tài chính ngắn hạn | 32,721,751 | 36,364,277 | 36,537,764 | 35,084,646 | 28,908,511 | 28,268,091 | 24,165,495 | 23,726,499 | 25,793,995 | 27,617,479 | 25,048,929 | 24,499,826 | 23,594,579 | 25,650,533 | 21,594,238 | 21,515,136 | 19,913,350 | 21,109,300 | 25,891,000 | 24,915,000 |
III. Các khoản phải thu ngắn hạn | 19,498,331 | 23,225,915 | 20,907,182 | 16,865,314 | 16,197,071 | 19,124,805 | 18,097,176 | 16,191,132 | 17,522,046 | 20,633,190 | 20,684,169 | 16,920,751 | 14,762,972 | 15,328,324 | 13,439,321 | 10,148,662 | 10,578,990 | 10,643,121 | 11,568,889 | 10,562,310 |
IV. Tổng hàng tồn kho | 2,382,245 | 2,783,945 | 2,539,448 | 3,944,544 | 2,397,612 | 2,338,733 | 2,127,765 | 4,102,442 | 2,536,825 | 2,107,155 | 2,094,569 | 3,241,216 | 2,376,664 | 1,990,374 | 1,977,431 | 1,662,534 | 1,814,694 | 1,541,174 | 1,901,852 | 1,591,782 |
V. Tài sản ngắn hạn khác | 598,331 | 540,662 | 399,633 | 654,353 | 774,078 | 753,773 | 847,563 | 1,082,298 | 1,269,872 | 981,288 | 715,296 | 1,133,159 | 963,276 | 1,296,631 | 761,925 | 692,775 | 640,428 | 564,706 | 509,225 | 489,123 |
B. Tài sản cố định và đầu tư dài hạn | 24,572,378 | 24,696,809 | 25,316,981 | 25,536,703 | 25,509,715 | 25,262,511 | 26,176,371 | 27,154,673 | 27,894,847 | 28,145,700 | 27,978,748 | 27,372,792 | 25,526,634 | 24,613,015 | 24,395,822 | 23,735,232 | 21,936,922 | 20,758,113 | 20,304,204 | 20,220,212 |
I. Các khoản phải thu dài hạn | 479,503 | 110,973 | 347,556 | 318,104 | 156,742 | 149,494 | 180,567 | 168,689 | 147,839 | 168,033 | 207,977 | 187,160 | 187,022 | 182,708 | 164,537 | 162,112 | 165,117 | 140,724 | 140,544 | 128,406 |
II. Tài sản cố định | 18,653,946 | 18,797,628 | 19,160,343 | 19,532,138 | 19,554,746 | 15,130,119 | 15,816,238 | 16,369,665 | 17,077,040 | 17,422,758 | 17,972,543 | 18,098,269 | 18,695,392 | 19,330,096 | 19,092,950 | 19,773,601 | 14,067,548 | 14,636,642 | 15,184,192 | 15,849,860 |
III. Bất động sản đầu tư | 30,709 | 31,049 | 31,388 | 31,727 | 32,066 | 32,405 | 35,895 | 36,267 | 36,690 | 37,062 | 21,719 | 21,935 | 21,736 | 21,943 | 22,151 | 22,358 | 22,565 | 22,772 | 22,980 | 23,187 |
IV. Tài sản dở dang dài hạn | 1,400,876 | 1,828,918 | 1,828,802 | 1,780,814 | 1,792,392 | 6,534,446 | 5,981,770 | 6,120,679 | 5,381,292 | 5,420,752 | 5,012,852 | 4,871,054 | 3,849,149 | 3,497,171 | 3,684,547 | 2,302,959 | 6,419,262 | 4,675,527 | 3,672,271 | 2,882,915 |
V. Các khoản đầu tư tài chính dài hạn | 387,091 | 375,194 | 400,516 | 398,011 | 389,320 | 414,941 | 400,222 | 406,687 | 400,626 | 415,350 | 399,368 | 400,162 | 394,298 | 373,751 | 392,296 | 379,543 | 394,781 | 394,531 | 395,427 | 404,694 |
VI. Tổng tài sản dài hạn khác | 3,620,252 | 3,553,048 | 3,548,376 | 3,475,910 | 3,584,451 | 3,001,107 | 3,761,679 | 4,052,686 | 4,851,361 | 4,681,745 | 4,364,289 | 3,793,574 | 2,378,398 | 1,206,708 | 1,031,371 | 1,072,286 | 830,068 | 835,128 | 820,794 | 847,946 |
VII. Lợi thế thương mại | 638 | 638 | 638 | 7,971 | 22,373 | 37,580 | 52,788 | 67,996 | 83,204 | |||||||||||
TỔNG CỘNG TÀI SẢN | 91,855,596 | 95,166,910 | 91,775,937 | 87,754,455 | 84,638,511 | 88,247,093 | 84,128,384 | 82,806,381 | 85,223,863 | 88,539,470 | 85,170,156 | 78,768,075 | 73,218,244 | 74,826,437 | 68,626,315 | 63,089,656 | 61,704,300 | 67,147,956 | 65,452,636 | 62,254,323 |
A. Nợ phải trả | 32,198,740 | 24,245,957 | 23,875,666 | 22,455,835 | 21,967,230 | 20,796,045 | 19,558,856 | 21,489,089 | 27,210,834 | 27,967,583 | 29,460,831 | 26,575,344 | 23,025,099 | 26,981,135 | 17,049,736 | 13,681,514 | 13,910,236 | 13,620,273 | 13,489,515 | 12,569,850 |
I. Nợ ngắn hạn | 26,091,964 | 17,644,684 | 16,434,181 | 14,971,949 | 13,584,867 | 12,546,218 | 10,555,594 | 12,487,957 | 15,493,287 | 17,014,432 | 18,619,859 | 16,561,262 | 13,841,166 | 20,039,329 | 11,785,545 | 9,674,514 | 10,868,790 | 11,065,047 | 10,840,024 | 9,960,116 |
II. Nợ dài hạn | 6,106,777 | 6,601,272 | 7,441,485 | 7,483,886 | 8,382,363 | 8,249,827 | 9,003,261 | 9,001,132 | 11,717,547 | 10,953,151 | 10,840,972 | 10,014,082 | 9,183,933 | 6,941,806 | 5,264,192 | 4,006,999 | 3,041,446 | 2,555,226 | 2,649,491 | 2,609,734 |
B. Nguồn vốn chủ sở hữu | 59,656,855 | 70,920,953 | 67,900,271 | 65,298,620 | 62,671,281 | 67,451,047 | 64,569,528 | 61,317,292 | 58,013,029 | 60,571,888 | 55,709,324 | 52,192,731 | 50,193,145 | 47,845,302 | 51,576,579 | 49,408,142 | 47,794,064 | 53,527,683 | 51,963,121 | 49,684,473 |
TỔNG CỘNG NGUỒN VỐN | 91,855,596 | 95,166,910 | 91,775,937 | 87,754,455 | 84,638,511 | 88,247,093 | 84,128,384 | 82,806,381 | 85,223,863 | 88,539,470 | 85,170,156 | 78,768,075 | 73,218,244 | 74,826,437 | 68,626,315 | 63,089,656 | 61,704,300 | 67,147,956 | 65,452,636 | 62,254,323 |