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 | 8,054,672 | 7,448,156 | 6,638,381 | 8,536,101 | 7,292,963 | 6,509,683 | 6,056,968 | 8,135,696 | 7,156,640 | 5,673,817 | 6,212,195 | 9,722,601 | 7,127,158 | 5,880,637 | 5,368,490 | 7,542,687 | 6,061,308 | 5,682,561 | 4,701,503 | 6,351,800 |
4. Giá vốn hàng bán | 4,250,821 | 3,971,180 | 3,504,602 | 4,476,417 | 3,863,819 | 3,498,588 | 3,427,800 | 4,723,344 | 4,228,751 | 3,307,669 | 3,585,995 | 5,535,415 | 3,932,602 | 3,408,707 | 3,105,972 | 4,143,993 | 3,375,508 | 3,247,072 | 2,656,947 | 3,391,803 |
5. Lợi nhuận gộp (3)-(4) | 3,736,155 | 3,416,362 | 3,075,825 | 4,017,030 | 3,369,556 | 2,978,735 | 2,609,047 | 3,347,464 | 2,859,261 | 2,325,301 | 2,599,488 | 4,155,309 | 3,128,976 | 2,349,223 | 2,157,431 | 3,252,881 | 2,541,197 | 2,246,568 | 1,878,569 | 2,775,957 |
6. Doanh thu hoạt động tài chính | 471,165 | 455,028 | 445,986 | 480,371 | 482,994 | 457,542 | 432,606 | 299,989 | 232,434 | 214,390 | 187,720 | 191,763 | 160,663 | 186,773 | 180,873 | 185,364 | 186,851 | 205,460 | 177,133 | 160,579 |
7. Chi phí tài chính | 89,393 | 78,209 | 83,444 | 105,992 | 153,834 | 135,185 | 143,016 | 108,974 | 84,229 | 106,393 | 85,576 | 79,530 | 60,738 | 62,250 | 55,494 | 70,018 | 72,727 | 83,956 | 88,732 | 66,430 |
-Trong đó: Chi phí lãi vay | 78,323 | 60,941 | 75,833 | 91,552 | 130,789 | 123,595 | 139,350 | 96,264 | 71,918 | 72,663 | 66,485 | 63,499 | 56,682 | 54,128 | 51,850 | 62,822 | 67,137 | 83,956 | 77,593 | 65,465 |
9. Chi phí bán hàng | 1,545,233 | 1,512,415 | 1,357,855 | 1,551,868 | 1,411,300 | 1,243,824 | 1,121,093 | 1,245,084 | 1,204,650 | 936,821 | 1,140,588 | 1,603,848 | 1,201,283 | 964,089 | 1,010,924 | 1,289,577 | 1,044,438 | 917,075 | 820,002 | 849,073 |
10. Chi phí quản lý doanh nghiệp | 209,818 | 264,607 | 204,908 | 252,574 | 227,588 | 225,469 | 220,042 | 209,694 | 239,726 | 243,155 | 208,344 | 323,283 | 294,606 | 216,685 | 238,332 | 233,723 | 206,826 | 216,661 | 192,856 | 275,182 |
11. Lợi nhuận thuần từ hoạt động kinh doanh (5)+(6)-(7)+(8)-(9)-(10) | 2,380,412 | 2,033,696 | 1,888,055 | 2,611,865 | 2,059,828 | 1,852,265 | 1,570,798 | 2,083,701 | 1,563,091 | 1,266,618 | 1,352,701 | 2,340,412 | 1,733,011 | 1,306,268 | 1,033,553 | 1,844,927 | 1,417,351 | 1,234,335 | 954,113 | 1,745,851 |
15. Tổng lợi nhuận kế toán trước thuế (11)+(14) | 2,376,931 | 2,035,431 | 1,887,277 | 2,615,993 | 2,061,157 | 1,850,284 | 1,571,413 | 2,077,461 | 1,551,089 | 1,263,281 | 1,351,530 | 2,348,349 | 1,732,173 | 1,297,754 | 1,032,291 | 1,835,069 | 1,412,636 | 1,233,282 | 953,855 | 1,736,498 |
19. Lợi nhuận sau thuế thu nhập doanh nghiệp (15)-(18) | 2,094,430 | 1,788,882 | 1,669,353 | 2,306,143 | 1,840,071 | 1,660,148 | 1,387,809 | 1,862,406 | 1,418,912 | 1,066,547 | 1,184,942 | 2,039,834 | 1,474,462 | 1,114,510 | 897,371 | 1,565,508 | 1,200,148 | 1,047,541 | 819,919 | 1,541,498 |
21. Lợi nhuận sau thuế của cổ đông của công ty mẹ (19)-(20) | 2,072,298 | 1,756,585 | 1,645,181 | 2,274,680 | 1,809,994 | 1,623,376 | 1,377,115 | 1,849,198 | 1,403,203 | 1,035,306 | 1,163,411 | 2,017,433 | 1,461,066 | 1,087,831 | 875,805 | 1,544,960 | 1,176,530 | 1,022,360 | 811,993 | 1,531,179 |
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 | 23,815,422 | 19,864,529 | 23,449,749 | 23,921,695 | 28,965,630 | 30,290,220 | 27,355,435 | 26,092,449 | 23,398,001 | 22,800,022 | 22,274,803 | 22,575,115 | 13,705,836 | 10,450,729 | 9,927,251 | 9,510,039 | 7,696,452 | 7,461,674 | 6,350,628 | 6,006,835 |
I. Tiền và các khoản tương đương tiền | 6,516,825 | 3,002,764 | 5,318,767 | 5,789,871 | 3,935,234 | 5,309,141 | 5,292,189 | 5,588,278 | 3,141,994 | 5,703,146 | 8,426,484 | 13,013,126 | 6,947,596 | 4,411,230 | 3,161,597 | 3,818,494 | 2,803,188 | 1,578,110 | 1,665,656 | 2,191,361 |
II. Các khoản đầu tư tài chính ngắn hạn | 1,713,003 | 2,777,356 | 2,853,340 | 4,908,123 | 4,426,225 | 2,669,955 | 2,151,893 | 1,403,815 | 1,495,007 | 371,900 | 391,818 | 169,375 | 239,000 | 308,000 | 308,900 | 212,300 | 160,000 | 142,500 | 620,878 | 193,304 |
III. Các khoản phải thu ngắn hạn | 12,875,894 | 11,593,704 | 12,781,745 | 10,989,266 | 18,139,856 | 19,828,129 | 17,585,241 | 16,526,610 | 16,206,943 | 13,963,043 | 10,755,502 | 7,074,166 | 4,149,334 | 3,547,251 | 4,292,931 | 3,515,087 | 2,668,450 | 3,681,213 | 2,412,711 | 2,406,606 |
IV. Tổng hàng tồn kho | 2,651,647 | 2,424,943 | 2,438,725 | 2,178,374 | 2,397,895 | 2,416,844 | 2,259,603 | 2,501,748 | 2,470,643 | 2,672,435 | 2,590,109 | 2,254,893 | 2,275,692 | 2,110,094 | 2,078,891 | 1,841,627 | 1,942,804 | 1,966,866 | 1,599,204 | 1,168,106 |
V. Tài sản ngắn hạn khác | 58,052 | 65,761 | 57,173 | 56,061 | 66,421 | 66,151 | 66,510 | 71,998 | 83,415 | 89,497 | 110,891 | 63,555 | 94,215 | 74,154 | 84,931 | 122,531 | 122,011 | 92,985 | 52,180 | 47,457 |
B. Tài sản cố định và đầu tư dài hạn | 21,935,687 | 21,958,999 | 16,761,833 | 16,630,994 | 8,806,643 | 7,476,044 | 7,349,873 | 7,424,194 | 7,378,907 | 7,835,975 | 7,624,768 | 7,629,035 | 13,683,685 | 13,530,355 | 16,254,327 | 16,023,158 | 15,600,299 | 16,888,357 | 16,410,272 | 14,462,772 |
I. Các khoản phải thu dài hạn | 14,782,128 | 14,821,482 | 9,506,301 | 9,338,161 | 1,504,520 | 193,623 | 192,715 | 192,574 | 192,773 | 265,275 | 271,904 | 215,104 | 6,259,573 | 6,069,497 | 8,895,447 | 8,785,437 | 8,556,855 | 10,215,738 | 9,845,034 | 8,935,014 |
II. Tài sản cố định | 5,369,295 | 5,427,056 | 5,478,564 | 5,552,375 | 5,246,951 | 5,202,497 | 5,163,356 | 5,092,593 | 5,073,452 | 5,512,773 | 5,489,865 | 5,578,570 | 5,262,328 | 5,041,327 | 5,133,348 | 5,273,810 | 5,006,666 | 4,927,593 | 5,045,265 | 4,156,809 |
III. Bất động sản đầu tư | 4,546 | 4,942 | 5,346 | 5,750 | 6,154 | 6,558 | 6,962 | 7,359 | 7,754 | 8,149 | 8,544 | 9,510 | 10,762 | 12,014 | 13,266 | 14,518 | 15,748 | 16,979 | 18,214 | |
IV. Tài sản dở dang dài hạn | 240,494 | 255,044 | 291,758 | 275,199 | 625,537 | 696,024 | 664,155 | 810,615 | 760,174 | 695,177 | 420,623 | 335,805 | 665,670 | 987,874 | 730,343 | 441,991 | 845,323 | 581,366 | 407,131 | 561,015 |
V. Các khoản đầu tư tài chính dài hạn | 328,988 | 311,450 | 293,912 | 294,757 | 269,858 | 269,858 | 249,392 | 249,392 | 249,392 | 249,392 | 249,392 | 249,392 | 249,392 | 249,392 | 249,392 | 249,392 | 249,392 | 249,392 | 249,392 | 249,392 |
VI. Tổng tài sản dài hạn khác | 1,101,821 | 1,024,859 | 1,066,036 | 1,039,086 | 1,022,207 | 971,857 | 931,917 | 918,628 | 930,673 | 895,997 | 960,286 | 1,001,557 | 979,596 | 891,976 | 932,344 | 935,913 | 582,305 | 531,367 | 457,402 | 342,408 |
VII. Lợi thế thương mại | 108,415 | 114,165 | 119,916 | 125,666 | 131,417 | 135,627 | 141,377 | 153,033 | 164,689 | 209,212 | 224,154 | 239,097 | 256,363 | 278,275 | 300,187 | 322,099 | 344,011 | 365,923 | 387,835 | 218,134 |
TỔNG CỘNG TÀI SẢN | 45,751,109 | 41,823,528 | 40,211,582 | 40,552,689 | 37,772,273 | 37,766,264 | 34,705,308 | 33,516,643 | 30,776,908 | 30,635,997 | 29,899,572 | 30,204,150 | 27,389,521 | 23,981,084 | 26,181,577 | 25,533,197 | 23,296,751 | 24,350,030 | 22,760,900 | 20,469,607 |
A. Nợ phải trả | 29,906,494 | 11,941,501 | 12,119,488 | 14,177,130 | 13,663,840 | 12,273,490 | 10,872,178 | 11,070,998 | 10,196,309 | 11,380,686 | 11,709,741 | 13,198,456 | 12,329,387 | 10,887,834 | 11,003,741 | 11,214,668 | 10,517,167 | 9,753,059 | 9,194,759 | 8,062,640 |
I. Nợ ngắn hạn | 29,447,808 | 11,669,851 | 11,757,568 | 13,728,747 | 13,100,814 | 11,595,977 | 10,009,341 | 10,061,228 | 9,082,769 | 10,269,380 | 10,453,045 | 11,883,096 | 11,064,068 | 9,683,151 | 9,964,078 | 10,160,041 | 9,617,584 | 9,174,689 | 8,777,987 | 7,743,868 |
II. Nợ dài hạn | 458,687 | 271,650 | 361,920 | 448,383 | 563,026 | 677,513 | 862,837 | 1,009,770 | 1,113,540 | 1,111,305 | 1,256,696 | 1,315,360 | 1,265,319 | 1,204,683 | 1,039,663 | 1,054,627 | 899,583 | 578,370 | 416,772 | 318,773 |
B. Nguồn vốn chủ sở hữu | 15,844,614 | 29,882,026 | 28,092,094 | 26,375,559 | 24,108,433 | 25,492,773 | 23,833,131 | 22,445,645 | 20,580,600 | 19,255,311 | 18,189,830 | 17,005,694 | 15,060,134 | 13,093,250 | 15,177,836 | 14,318,529 | 12,779,584 | 14,596,971 | 13,566,141 | 12,406,967 |
TỔNG CỘNG NGUỒN VỐN | 45,751,109 | 41,823,528 | 40,211,582 | 40,552,689 | 37,772,273 | 37,766,264 | 34,705,308 | 33,516,643 | 30,776,908 | 30,635,997 | 29,899,572 | 30,204,150 | 27,389,521 | 23,981,084 | 26,181,577 | 25,533,197 | 23,296,751 | 24,350,030 | 22,760,900 | 20,469,607 |