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 | 34,300,352 | 39,936,268 | 31,092,570 | 34,924,568 | 28,765,716 | 29,799,498 | 26,865,449 | 26,211,646 | 34,440,727 | 37,713,759 | 44,404,679 | 45,048,126 | 38,918,450 | 35,439,772 | 31,459,012 | 26,165,173 | 24,968,613 | 20,694,236 | 19,451,061 | 18,282,088 |
4. Giá vốn hàng bán | 29,225,084 | 34,308,029 | 26,698,377 | 29,912,195 | 24,889,281 | 26,301,396 | 24,912,315 | 26,710,982 | 33,102,614 | 30,882,432 | 33,949,820 | 35,123,322 | 26,812,930 | 23,641,296 | 22,993,833 | 19,510,834 | 19,516,497 | 16,716,700 | 15,469,650 | 15,139,622 |
5. Lợi nhuận gộp (3)-(4) | 4,731,177 | 5,247,480 | 4,153,983 | 4,471,610 | 3,594,807 | 3,194,987 | 1,676,437 | -885,250 | 1,000,728 | 6,539,622 | 10,108,326 | 9,587,410 | 11,860,899 | 11,477,059 | 8,183,042 | 6,267,237 | 5,169,065 | 3,705,502 | 3,763,058 | 2,835,681 |
6. Doanh thu hoạt động tài chính | 528,453 | 645,060 | 751,955 | 732,316 | 850,625 | 732,942 | 903,452 | 1,540,966 | 886,167 | 661,961 | 768,925 | 856,740 | 879,414 | 446,310 | 898,307 | 355,500 | 247,689 | 314,916 | 108,980 | 122,444 |
7. Chi phí tài chính | 832,903 | 1,065,092 | 1,060,613 | 1,127,386 | 1,438,378 | 1,341,485 | 1,330,511 | 1,688,210 | 2,309,009 | 2,032,731 | 1,111,143 | 1,183,606 | 968,278 | 821,221 | 767,768 | 786,899 | 708,512 | 541,177 | 823,114 | 312,174 |
-Trong đó: Chi phí lãi vay | 525,115 | 564,134 | 635,619 | 710,944 | 855,978 | 1,028,567 | 989,589 | 932,652 | 836,701 | 717,353 | 596,933 | 629,507 | 675,108 | 599,661 | 621,547 | 662,031 | 540,809 | 523,374 | 481,083 | 270,227 |
9. Chi phí bán hàng | 720,208 | 746,510 | 640,379 | 366,721 | 577,844 | 539,813 | 476,983 | 716,226 | 635,242 | 737,357 | 576,981 | 711,388 | 582,851 | 411,554 | 414,275 | 283,147 | 294,052 | 259,293 | 257,877 | 184,758 |
10. Chi phí quản lý doanh nghiệp | 321,502 | 389,418 | 317,278 | 394,171 | 301,004 | 331,614 | 280,501 | 342,730 | 294,164 | 118,972 | 263,579 | 508,852 | 235,856 | 373,276 | 206,277 | 214,239 | 167,707 | 155,261 | 153,206 | 191,052 |
11. Lợi nhuận thuần từ hoạt động kinh doanh (5)+(6)-(7)+(8)-(9)-(10) | 3,385,018 | 3,691,521 | 2,887,668 | 3,315,647 | 2,128,205 | 1,715,017 | 491,893 | -2,091,449 | -1,351,520 | 4,312,597 | 8,924,404 | 8,040,287 | 10,961,076 | 10,323,744 | 7,683,337 | 5,331,723 | 4,240,988 | 3,081,033 | 2,635,684 | 2,268,708 |
15. Tổng lợi nhuận kế toán trước thuế (11)+(14) | 3,412,385 | 3,733,226 | 3,261,215 | 3,384,569 | 2,174,230 | 1,701,887 | 532,043 | -2,078,548 | -1,299,955 | 4,379,340 | 8,922,104 | 8,038,356 | 10,978,756 | 10,349,452 | 7,690,213 | 5,330,249 | 4,271,872 | 3,095,721 | 2,657,091 | 2,284,997 |
19. Lợi nhuận sau thuế thu nhập doanh nghiệp (15)-(18) | 3,021,672 | 3,319,575 | 2,869,183 | 2,968,971 | 2,000,363 | 1,447,825 | 383,230 | -1,998,767 | -1,785,707 | 4,022,573 | 8,206,330 | 7,419,400 | 10,350,844 | 9,745,151 | 7,005,559 | 4,660,721 | 3,785,123 | 2,755,562 | 2,304,761 | 1,923,372 |
21. Lợi nhuận sau thuế của cổ đông của công ty mẹ (19)-(20) | 3,022,947 | 3,319,263 | 2,870,589 | 2,972,779 | 2,004,745 | 1,460,043 | 397,497 | -1,991,548 | -1,774,134 | 4,032,232 | 8,216,960 | 7,427,443 | 10,351,739 | 9,721,407 | 6,977,554 | 4,637,855 | 3,772,707 | 2,742,827 | 2,285,287 | 1,917,006 |
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 | 80,841,803 | 84,466,831 | 94,032,458 | 82,716,439 | 78,482,566 | 84,903,568 | 85,412,137 | 80,514,711 | 96,870,553 | 120,220,562 | 100,439,720 | 94,154,411 | 95,958,382 | 82,425,690 | 63,943,159 | 56,800,329 | 43,319,363 | 39,021,211 | 34,134,100 | 30,471,566 |
I. Tiền và các khoản tương đương tiền | 8,500,998 | 13,032,038 | 12,428,888 | 12,267,401 | 9,696,669 | 13,252,855 | 7,868,452 | 8,324,589 | 11,881,408 | 20,325,198 | 19,060,015 | 22,471,376 | 13,376,486 | 14,644,184 | 14,018,629 | 13,001,002 | 5,628,549 | 7,489,590 | 6,157,827 | 4,564,902 |
II. Các khoản đầu tư tài chính ngắn hạn | 16,386,803 | 15,314,673 | 22,271,419 | 22,161,904 | 19,957,223 | 22,848,207 | 27,420,904 | 26,268,247 | 27,029,903 | 24,440,598 | 27,249,295 | 18,236,153 | 21,440,678 | 17,182,805 | 10,806,769 | 8,822,093 | 8,790,111 | 4,657,804 | 1,617,339 | 1,374,340 |
III. Các khoản phải thu ngắn hạn | 9,140,948 | 10,392,802 | 12,105,116 | 10,702,136 | 12,506,104 | 14,298,660 | 13,830,144 | 9,892,870 | 12,007,503 | 14,321,535 | 12,128,157 | 7,662,232 | 10,856,205 | 7,946,101 | 8,684,636 | 6,124,790 | 5,830,461 | 4,222,429 | 5,012,639 | 3,574,875 |
IV. Tổng hàng tồn kho | 40,197,821 | 40,163,541 | 42,714,280 | 34,504,487 | 33,524,023 | 32,001,579 | 34,306,897 | 34,491,111 | 43,880,267 | 57,554,102 | 40,036,171 | 42,134,494 | 46,006,414 | 39,803,824 | 27,750,576 | 26,286,822 | 20,979,334 | 20,763,288 | 19,554,349 | 19,411,923 |
V. Tài sản ngắn hạn khác | 6,615,233 | 5,563,778 | 4,512,755 | 3,080,511 | 2,798,548 | 2,502,267 | 1,985,741 | 1,537,895 | 2,071,471 | 3,579,128 | 1,966,083 | 3,650,157 | 4,278,598 | 2,848,775 | 2,682,549 | 2,565,622 | 2,090,909 | 1,888,101 | 1,791,947 | 1,545,526 |
B. Tài sản cố định và đầu tư dài hạn | 130,544,541 | 122,142,249 | 107,907,768 | 105,066,147 | 95,024,445 | 91,339,754 | 89,996,474 | 89,820,811 | 86,934,558 | 87,276,066 | 85,407,389 | 84,081,563 | 78,684,892 | 77,383,461 | 75,039,111 | 74,711,108 | 74,152,899 | 73,622,990 | 72,974,867 | 71,319,093 |
I. Các khoản phải thu dài hạn | 1,031,145 | 1,119,456 | 1,313,740 | 1,880,922 | 893,054 | 898,909 | 898,980 | 894,484 | 899,727 | 808,976 | 811,237 | 809,235 | 717,044 | 391,504 | 374,905 | 305,166 | 261,714 | 40,878 | 40,489 | 27,718 |
II. Tài sản cố định | 68,475,649 | 70,018,632 | 71,016,028 | 72,014,494 | 72,782,298 | 68,933,857 | 69,945,445 | 70,832,916 | 71,724,752 | 70,059,409 | 70,214,481 | 69,280,842 | 68,157,060 | 67,685,103 | 67,592,453 | 65,561,657 | 52,405,246 | 46,200,744 | 46,005,627 | 31,243,763 |
III. Bất động sản đầu tư | 568,027 | 576,450 | 585,122 | 593,920 | 602,718 | 611,516 | 620,314 | 629,112 | 524,941 | 532,671 | 540,135 | 548,211 | 554,953 | 563,253 | 571,555 | 564,297 | 570,430 | 570,108 | 577,023 | 576,617 |
IV. Tài sản dở dang dài hạn | 55,690,441 | 45,417,000 | 30,175,349 | 26,082,806 | 16,464,672 | 16,615,226 | 14,404,916 | 13,363,275 | 9,701,630 | 10,568,772 | 9,423,753 | 10,017,885 | 6,734,578 | 6,289,235 | 4,335,907 | 6,247,214 | 18,964,787 | 24,828,236 | 24,345,229 | 37,441,051 |
V. Các khoản đầu tư tài chính dài hạn | 136,500 | 136,500 | 40,000 | 40,000 | 700 | 700 | 700 | 533,222 | 1,048,222 | 520,795 | 6,716 | 30,722 | 23,058 | 161,389 | 171,085 | 27,962 | 33,457 | 35,551 | 25,794 | |
VI. Tổng tài sản dài hạn khác | 4,575,945 | 4,804,351 | 4,744,644 | 4,378,096 | 4,162,769 | 4,197,586 | 4,041,135 | 4,012,315 | 3,517,656 | 4,223,889 | 3,861,363 | 3,381,552 | 2,451,916 | 2,391,193 | 1,961,289 | 1,818,580 | 1,878,153 | 1,903,461 | 1,916,525 | 1,942,965 |
VII. Lợi thế thương mại | 66,834 | 69,859 | 72,884 | 75,909 | 78,934 | 81,959 | 84,984 | 88,009 | 32,631 | 34,128 | 35,625 | 37,122 | 38,619 | 40,116 | 41,613 | 43,110 | 44,607 | 46,104 | 54,423 | 61,185 |
TỔNG CỘNG TÀI SẢN | 211,386,344 | 206,609,080 | 201,940,226 | 187,782,587 | 173,507,012 | 176,243,322 | 175,408,611 | 170,335,522 | 183,805,111 | 207,496,628 | 185,847,109 | 178,235,974 | 174,643,274 | 159,809,151 | 138,982,270 | 131,511,437 | 117,472,262 | 112,644,201 | 107,108,967 | 101,790,659 |
A. Nợ phải trả | 99,607,247 | 97,932,515 | 96,315,645 | 84,946,167 | 73,641,823 | 78,383,031 | 78,970,636 | 74,222,582 | 85,729,628 | 107,581,227 | 86,889,171 | 87,455,797 | 90,317,590 | 85,824,712 | 72,760,709 | 72,291,648 | 62,484,991 | 60,063,624 | 57,045,558 | 54,002,872 |
I. Nợ ngắn hạn | 68,995,125 | 73,551,241 | 79,314,488 | 71,513,493 | 64,117,126 | 68,684,638 | 67,898,727 | 62,385,393 | 72,529,759 | 93,614,176 | 72,447,610 | 73,459,316 | 71,995,624 | 66,589,936 | 51,504,078 | 51,975,217 | 35,959,335 | 33,561,295 | 29,619,288 | 26,997,677 |
II. Nợ dài hạn | 30,612,122 | 24,381,274 | 17,001,157 | 13,432,674 | 9,524,697 | 9,698,392 | 11,071,909 | 11,837,189 | 13,199,870 | 13,967,051 | 14,441,561 | 13,996,481 | 18,321,966 | 19,234,777 | 21,256,632 | 20,316,431 | 26,525,656 | 26,502,329 | 27,426,271 | 27,005,196 |
B. Nguồn vốn chủ sở hữu | 111,779,097 | 108,676,565 | 105,624,581 | 102,836,419 | 99,865,188 | 97,860,291 | 96,437,975 | 96,112,940 | 98,075,483 | 99,915,401 | 98,957,938 | 90,780,177 | 84,325,684 | 73,984,439 | 66,221,560 | 59,219,789 | 54,987,271 | 52,580,576 | 50,063,409 | 47,787,787 |
TỔNG CỘNG NGUỒN VỐN | 211,386,344 | 206,609,080 | 201,940,226 | 187,782,587 | 173,507,012 | 176,243,322 | 175,408,611 | 170,335,522 | 183,805,111 | 207,496,628 | 185,847,109 | 178,235,974 | 174,643,274 | 159,809,151 | 138,982,270 | 131,511,437 | 117,472,262 | 112,644,201 | 107,108,967 | 101,790,659 |