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 | 7,717,065 | 4,653,668 | 4,590,333 | 7,606,797 | 6,199,494 | 4,161,201 | 4,142,024 | 9,036,882 | 5,853,643 | 5,577,098 | 4,904,892 | 9,678,063 | 6,160,838 | 5,696,230 | 4,854,676 | 9,063,294 | 6,168,018 | 3,212,212 | 2,752,482 | 7,131,789 |
4. Giá vốn hàng bán | 6,120,216 | 3,491,737 | 3,509,404 | 5,988,029 | 4,960,824 | 3,252,383 | 3,129,291 | 7,324,787 | 4,266,682 | 4,090,896 | 3,423,295 | 7,091,411 | 4,061,708 | 4,046,676 | 3,453,444 | 6,684,033 | 4,913,700 | 2,535,210 | 2,231,783 | 5,266,669 |
5. Lợi nhuận gộp (3)-(4) | 1,595,557 | 1,160,868 | 1,075,961 | 1,603,148 | 1,234,500 | 905,837 | 1,005,878 | 1,687,992 | 1,580,495 | 1,470,850 | 1,470,201 | 2,564,449 | 2,089,336 | 1,647,181 | 1,396,203 | 2,370,378 | 1,250,482 | 672,697 | 512,812 | 1,858,409 |
6. Doanh thu hoạt động tài chính | 226,341 | 234,405 | 227,013 | 351,475 | 284,534 | 319,054 | 231,073 | 267,533 | 231,815 | 238,723 | 178,205 | 264,161 | 175,463 | 186,297 | 186,493 | 1,634,637 | 924,322 | 207,924 | 239,898 | 261,322 |
7. Chi phí tài chính | 90,612 | 134,916 | 111,295 | 131,308 | 117,058 | 139,234 | 142,847 | 230,960 | 153,519 | 169,130 | 145,264 | 225,411 | 176,023 | 251,534 | 46,942 | 482,674 | 340,320 | 194,999 | 152,129 | 230,754 |
-Trong đó: Chi phí lãi vay | 81,288 | 90,527 | 94,023 | 114,630 | 93,463 | 113,445 | 121,115 | 135,191 | 125,793 | 114,189 | 126,127 | 149,982 | 147,072 | 137,984 | 147,115 | 262,816 | 191,495 | 142,470 | 154,519 | 193,819 |
9. Chi phí bán hàng | 149,742 | 101,740 | 113,259 | 217,990 | 158,521 | 104,714 | 109,152 | 219,508 | 131,586 | 128,244 | 113,336 | 192,882 | 116,241 | 106,698 | 94,346 | 180,389 | 135,754 | 63,023 | 62,657 | 137,774 |
10. Chi phí quản lý doanh nghiệp | 511,328 | 431,770 | 363,422 | 667,488 | 452,076 | 387,665 | 362,074 | 555,653 | 445,507 | 400,251 | 345,319 | 462,477 | 421,391 | 572,688 | 309,552 | 680,507 | 363,332 | 281,887 | 257,539 | 580,545 |
11. Lợi nhuận thuần từ hoạt động kinh doanh (5)+(6)-(7)+(8)-(9)-(10) | 1,074,842 | 786,262 | 708,588 | 1,022,911 | 522,510 | 586,755 | 611,738 | 1,078,009 | 1,129,156 | 1,081,752 | 1,097,301 | 1,999,151 | 1,581,310 | 988,138 | 1,246,630 | 2,759,944 | 1,378,199 | 451,109 | 350,007 | 1,246,353 |
15. Tổng lợi nhuận kế toán trước thuế (11)+(14) | 1,306,407 | 1,124,199 | 778,493 | 1,671,825 | 622,186 | 881,917 | 947,880 | 1,659,478 | 1,180,651 | 1,397,799 | 1,499,275 | 2,098,106 | 1,669,963 | 1,264,471 | 1,303,977 | 3,652,593 | 1,463,073 | 567,938 | 402,218 | 1,984,896 |
19. Lợi nhuận sau thuế thu nhập doanh nghiệp (15)-(18) | 1,120,720 | 934,649 | 650,032 | 1,416,186 | 493,610 | 704,469 | 755,683 | 1,310,884 | 993,856 | 1,177,552 | 1,315,597 | 1,786,649 | 1,533,483 | 1,065,992 | 1,216,240 | 3,197,273 | 1,191,344 | 505,063 | 336,535 | 1,681,927 |
21. Lợi nhuận sau thuế của cổ đông của công ty mẹ (19)-(20) | 943,784 | 820,840 | 475,563 | 1,164,396 | 312,835 | 558,184 | 549,814 | 911,627 | 835,095 | 1,017,118 | 1,055,094 | 1,437,517 | 1,240,537 | 759,865 | 817,931 | 2,667,672 | 982,616 | 402,350 | 226,190 | 1,462,733 |
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 | 25,448,905 | 23,473,488 | 22,975,130 | 24,185,726 | 23,731,000 | 22,626,046 | 22,405,646 | 23,314,794 | 24,433,688 | 24,144,911 | 22,789,798 | 22,843,448 | 23,213,058 | 21,933,580 | 21,914,094 | 23,096,806 | 21,815,948 | 20,757,910 | 19,871,402 | 20,681,043 |
I. Tiền và các khoản tương đương tiền | 5,861,456 | 4,203,672 | 4,611,569 | 5,677,907 | 5,534,414 | 4,301,261 | 3,576,550 | 4,164,224 | 5,139,700 | 5,973,065 | 5,051,845 | 5,328,589 | 7,325,879 | 6,557,563 | 4,658,543 | 6,218,512 | 6,130,627 | 4,182,370 | 4,819,558 | 6,242,486 |
II. Các khoản đầu tư tài chính ngắn hạn | 13,025,350 | 12,675,292 | 11,744,351 | 11,227,060 | 10,770,292 | 10,747,900 | 11,012,622 | 11,317,924 | 10,426,563 | 10,172,765 | 9,858,579 | 10,226,656 | 8,879,988 | 8,856,547 | 11,291,353 | 9,776,217 | 9,421,539 | 9,514,528 | 8,046,885 | 7,440,729 |
III. Các khoản phải thu ngắn hạn | 2,401,342 | 2,013,876 | 2,454,746 | 2,866,845 | 2,836,797 | 2,614,569 | 2,766,077 | 2,942,282 | 2,628,383 | 2,475,087 | 3,066,416 | 2,824,496 | 2,567,274 | 2,460,423 | 2,623,980 | 2,924,494 | 2,574,059 | 2,568,757 | 2,715,330 | 2,791,592 |
IV. Tổng hàng tồn kho | 3,116,181 | 3,330,520 | 3,084,556 | 3,377,456 | 3,672,302 | 3,877,531 | 4,023,530 | 4,003,322 | 5,447,463 | 4,618,678 | 3,966,074 | 3,573,203 | 3,610,527 | 3,177,459 | 2,488,454 | 2,289,866 | 2,796,659 | 3,543,512 | 3,312,819 | 3,195,523 |
V. Tài sản ngắn hạn khác | 1,044,576 | 1,250,129 | 1,079,908 | 1,036,457 | 917,195 | 1,084,785 | 1,026,867 | 887,043 | 791,579 | 905,315 | 846,883 | 890,505 | 829,389 | 881,588 | 851,765 | 1,887,717 | 893,064 | 948,744 | 976,810 | 1,010,712 |
B. Tài sản cố định và đầu tư dài hạn | 52,731,800 | 53,576,924 | 53,938,011 | 54,199,548 | 54,065,795 | 54,038,229 | 54,637,414 | 54,749,194 | 55,153,412 | 55,128,882 | 56,550,365 | 56,179,824 | 56,154,498 | 57,069,163 | 57,131,184 | 56,548,375 | 57,428,054 | 57,029,519 | 57,054,986 | 57,489,750 |
I. Các khoản phải thu dài hạn | 645,584 | 606,074 | 671,449 | 653,269 | 571,019 | 635,324 | 607,399 | 512,609 | 511,113 | 534,427 | 641,732 | 702,628 | 715,676 | 692,298 | 786,992 | 682,825 | 718,635 | 750,312 | 720,089 | 707,511 |
II. Tài sản cố định | 34,413,278 | 35,232,553 | 34,903,338 | 34,459,024 | 33,962,555 | 34,182,967 | 34,465,532 | 33,951,994 | 33,652,508 | 34,093,431 | 33,934,541 | 32,528,496 | 32,341,210 | 32,603,063 | 32,803,121 | 30,202,760 | 30,532,593 | 31,021,870 | 30,170,940 | 27,676,972 |
III. Bất động sản đầu tư | 1,261,935 | 1,288,760 | 1,309,174 | 1,341,008 | 1,365,753 | 1,398,529 | 1,382,551 | 1,416,738 | 1,401,283 | 1,434,957 | 1,450,481 | 1,477,792 | 1,424,083 | 1,455,195 | 1,450,519 | 1,475,441 | 1,378,532 | 1,397,959 | 1,363,594 | 1,345,341 |
IV. Tài sản dở dang dài hạn | 9,706,879 | 9,499,261 | 10,101,826 | 10,783,017 | 11,192,304 | 10,968,947 | 11,193,987 | 12,145,747 | 12,578,295 | 12,222,646 | 12,711,383 | 14,755,523 | 14,836,757 | 15,112,746 | 15,319,801 | 18,197,050 | 18,260,694 | 17,922,598 | 19,251,814 | 21,535,888 |
V. Các khoản đầu tư tài chính dài hạn | 2,664,127 | 2,862,291 | 2,957,340 | 2,987,698 | 2,928,608 | 2,929,097 | 2,864,045 | 2,875,732 | 3,174,693 | 2,863,819 | 3,386,407 | 2,776,672 | 3,083,540 | 3,136,778 | 2,859,011 | 2,795,982 | 3,576,385 | 3,271,975 | 3,066,598 | 3,854,946 |
VI. Tổng tài sản dài hạn khác | 3,866,140 | 3,908,536 | 3,809,841 | 3,774,939 | 3,850,271 | 3,888,835 | 4,088,177 | 3,809,460 | 3,725,777 | 3,978,304 | 4,424,333 | 3,937,031 | 3,750,574 | 4,065,446 | 3,907,126 | 3,188,726 | 2,953,150 | 2,654,264 | 2,468,935 | 2,353,603 |
VII. Lợi thế thương mại | 173,857 | 179,450 | 185,042 | 200,594 | 195,285 | 34,530 | 35,722 | 36,914 | 39,106 | 1,298 | 1,490 | 1,682 | 2,660 | 3,637 | 4,614 | 5,592 | 8,066 | 10,541 | 13,015 | 15,489 |
TỔNG CỘNG TÀI SẢN | 78,180,706 | 77,050,412 | 76,913,141 | 78,385,274 | 77,796,795 | 76,664,275 | 77,043,060 | 78,063,989 | 79,587,101 | 79,273,793 | 79,340,163 | 79,023,272 | 79,367,556 | 79,002,742 | 79,045,278 | 79,645,181 | 79,244,002 | 77,787,430 | 76,926,388 | 78,170,792 |
A. Nợ phải trả | 20,767,835 | 20,328,646 | 20,894,964 | 23,531,697 | 22,506,774 | 22,489,685 | 22,752,098 | 24,860,732 | 24,741,371 | 25,419,674 | 25,422,226 | 27,106,526 | 25,946,206 | 26,209,858 | 26,908,121 | 28,473,659 | 30,219,647 | 27,487,343 | 26,327,586 | 27,414,033 |
I. Nợ ngắn hạn | 7,954,370 | 7,484,408 | 7,722,617 | 10,016,576 | 8,306,812 | 8,284,462 | 8,400,936 | 10,232,094 | 9,081,808 | 9,648,366 | 9,396,759 | 10,989,788 | 8,797,935 | 8,651,728 | 8,878,789 | 10,564,859 | 11,396,380 | 8,723,209 | 7,697,355 | 9,192,781 |
II. Nợ dài hạn | 12,813,465 | 12,844,238 | 13,172,347 | 13,515,121 | 14,199,963 | 14,205,223 | 14,351,162 | 14,628,637 | 15,659,562 | 15,771,307 | 16,025,468 | 16,116,738 | 17,148,271 | 17,558,130 | 18,029,332 | 17,908,800 | 18,823,268 | 18,764,134 | 18,630,230 | 18,221,252 |
B. Nguồn vốn chủ sở hữu | 57,412,871 | 56,721,766 | 56,018,177 | 54,853,577 | 55,290,021 | 54,174,591 | 54,290,962 | 53,203,257 | 54,845,730 | 53,854,119 | 53,917,937 | 51,916,746 | 53,421,350 | 52,792,884 | 52,137,157 | 51,171,522 | 49,024,355 | 50,300,087 | 50,598,802 | 50,756,759 |
TỔNG CỘNG NGUỒN VỐN | 78,180,706 | 77,050,412 | 76,913,141 | 78,385,274 | 77,796,795 | 76,664,275 | 77,043,060 | 78,063,989 | 79,587,101 | 79,273,793 | 79,340,163 | 79,023,272 | 79,367,556 | 79,002,742 | 79,045,278 | 79,645,181 | 79,244,002 | 77,787,430 | 76,926,388 | 78,170,792 |