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 | 2,012,305 | 1,588,453 | 697,842 | 2,031,844 | 1,073,874 | 1,062,130 | 604,102 | 3,243,651 | 3,279,599 | 2,662,977 | 1,965,487 | 4,605,609 | 3,264,845 | 2,555,017 | 4,541,865 | 1,233,504 | 2,148,169 | 792,452 | 1,067,607 | 1,387,024 |
4. Giá vốn hàng bán | 1,464,849 | 4,180,316 | 507,525 | 1,473,300 | 731,352 | 726,068 | 455,105 | 2,150,951 | 1,868,961 | 1,530,501 | 1,236,883 | 2,532,751 | 1,760,529 | 1,685,450 | 2,789,464 | 794,538 | 1,342,965 | 492,500 | 588,621 | 912,877 |
5. Lợi nhuận gộp (3)-(4) | 545,399 | -2,592,991 | 189,696 | 554,443 | 341,732 | 327,905 | 148,997 | 1,090,358 | 1,410,356 | 1,127,658 | 719,547 | 2,057,851 | 1,501,366 | 858,196 | 1,717,153 | 428,430 | 796,580 | 217,127 | 365,596 | 467,582 |
6. Doanh thu hoạt động tài chính | 3,897,994 | 804,637 | 640,077 | 1,825,382 | 2,229,857 | 765,889 | 920,013 | 907,312 | 1,573,130 | 1,650,948 | 880,745 | 679,444 | 1,059,231 | 1,333,607 | 572,361 | 1,154,296 | 2,391,099 | 1,807,102 | 857,700 | 440,103 |
7. Chi phí tài chính | 319,124 | 2,363,785 | 773,132 | 250,514 | 1,900,331 | 882,115 | 823,070 | 670,377 | 1,414,860 | 1,152,387 | 911,100 | 766,179 | 799,669 | 1,829,133 | 454,287 | 242,767 | 542,169 | 364,881 | 386,561 | 625,502 |
-Trong đó: Chi phí lãi vay | 82,962 | 73,986 | 75,467 | 142,635 | 170,255 | 200,029 | 158,271 | 201,744 | 207,948 | 218,276 | 214,044 | 210,786 | 155,014 | 117,947 | 30,569 | 339 | 262,770 | 168,683 | 133,735 | 397,474 |
9. Chi phí bán hàng | 104,457 | 87,852 | 53,979 | 149,307 | 62,722 | 43,370 | 37,357 | 240,217 | 307,535 | 182,715 | 202,483 | 532,996 | 434,366 | 183,260 | 138,892 | 69,398 | 68,088 | 15,906 | 9,818 | 86,354 |
10. Chi phí quản lý doanh nghiệp | 354,802 | 375,389 | 324,870 | 495,678 | 284,169 | 448,101 | 303,532 | 381,907 | 423,585 | 394,230 | 362,418 | 398,028 | 418,488 | 291,962 | 319,528 | 411,206 | 264,078 | 350,272 | 264,139 | 339,962 |
11. Lợi nhuận thuần từ hoạt động kinh doanh (5)+(6)-(7)+(8)-(9)-(10) | 3,666,063 | -4,614,277 | -321,206 | 1,482,958 | 326,362 | -276,649 | -94,101 | 706,231 | 836,980 | 1,048,747 | 123,678 | 1,046,560 | 903,964 | -113,689 | 1,375,869 | 861,896 | 2,309,861 | 1,292,624 | 561,763 | -144,358 |
15. Tổng lợi nhuận kế toán trước thuế (11)+(14) | 3,577,960 | -6,468,032 | -213,766 | 2,054,820 | 484,429 | -289,754 | -87,020 | 736,274 | 736,652 | 1,289,499 | 1,351,399 | 1,440,253 | 895,464 | 1,496,612 | 1,261,023 | 776,610 | 2,362,553 | 997,520 | 489,291 | 2,374,275 |
19. Lợi nhuận sau thuế thu nhập doanh nghiệp (15)-(18) | 2,950,317 | -6,726,419 | -600,882 | 1,642,362 | 136,755 | -684,058 | -410,268 | 239,482 | 236,129 | 772,326 | 1,045,557 | 910,461 | 535,704 | 1,312,929 | 701,225 | 586,171 | 2,120,532 | 874,550 | 302,557 | 2,297,236 |
21. Lợi nhuận sau thuế của cổ đông của công ty mẹ (19)-(20) | 3,119,843 | -6,657,250 | -567,039 | 1,646,480 | 170,506 | -634,774 | -377,221 | 239,064 | 196,850 | 749,009 | 1,079,020 | 817,210 | 555,634 | 1,320,537 | 536,827 | 552,093 | 2,131,427 | 890,814 | 321,910 | 2,308,316 |
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 | 194,988,182 | 203,872,419 | 189,060,199 | 191,577,252 | 199,429,638 | 198,376,123 | 197,806,115 | 198,276,180 | 205,124,839 | 189,030,010 | 177,218,520 | 155,626,884 | 144,695,277 | 136,602,950 | 121,615,275 | 114,312,818 | 103,086,311 | 76,671,002 | 73,347,312 | 71,272,427 |
I. Tiền và các khoản tương đương tiền | 3,819,735 | 2,145,099 | 3,138,664 | 3,412,095 | 3,434,803 | 4,035,619 | 5,363,772 | 8,599,942 | 21,167,862 | 17,004,753 | 17,724,337 | 17,249,164 | 15,223,065 | 12,132,220 | 12,556,239 | 11,558,788 | 9,697,719 | 5,879,568 | 3,874,955 | 6,513,220 |
II. Các khoản đầu tư tài chính ngắn hạn | 33,008 | 30,708 | 35,042 | 43,508 | 49,327 | 51,116 | 117,302 | 326,705 | 998,613 | 684,885 | 788,045 | 837,023 | 1,027,113 | 834,522 | 1,011,978 | 822,810 | 509,201 | 437,830 | 426,977 | 419,223 |
III. Các khoản phải thu ngắn hạn | 44,488,907 | 56,081,627 | 43,250,561 | 47,747,113 | 56,499,100 | 53,503,523 | 53,544,030 | 52,982,483 | 51,618,082 | 44,212,498 | 36,650,048 | 26,409,547 | 21,267,412 | 19,088,675 | 16,818,357 | 13,820,066 | 12,158,857 | 9,890,462 | 9,349,255 | 5,979,742 |
IV. Tổng hàng tồn kho | 145,006,172 | 143,902,634 | 140,881,593 | 138,598,045 | 137,594,490 | 138,854,035 | 136,904,560 | 134,484,843 | 129,636,378 | 125,506,208 | 120,456,910 | 109,765,090 | 105,857,503 | 103,241,367 | 90,041,733 | 86,847,371 | 79,380,083 | 59,188,054 | 58,551,131 | 57,197,688 |
V. Tài sản ngắn hạn khác | 1,640,360 | 1,712,351 | 1,754,340 | 1,776,492 | 1,851,917 | 1,931,830 | 1,876,451 | 1,882,207 | 1,703,906 | 1,621,665 | 1,599,178 | 1,366,059 | 1,320,183 | 1,306,166 | 1,186,969 | 1,263,783 | 1,340,451 | 1,275,088 | 1,144,994 | 1,162,555 |
B. Tài sản cố định và đầu tư dài hạn | 37,040,877 | 34,919,619 | 47,420,014 | 49,799,019 | 49,891,873 | 58,443,807 | 58,388,100 | 59,089,178 | 54,465,333 | 50,247,361 | 46,914,378 | 45,892,872 | 39,366,809 | 34,920,039 | 32,050,979 | 30,206,571 | 26,302,210 | 22,108,721 | 18,922,478 | 18,700,072 |
I. Các khoản phải thu dài hạn | 22,432,111 | 19,996,050 | 31,920,047 | 33,857,698 | 34,712,827 | 43,316,594 | 43,091,514 | 43,511,387 | 41,259,130 | 37,052,702 | 33,569,388 | 33,582,150 | 27,804,331 | 22,756,979 | 19,721,145 | 17,617,896 | 13,344,096 | 3,689,471 | 761,895 | 284,856 |
II. Tài sản cố định | 1,641,169 | 1,682,124 | 2,369,415 | 2,384,751 | 3,829,313 | 3,860,778 | 3,888,110 | 3,938,494 | 2,126,227 | 2,128,617 | 2,255,731 | 1,571,734 | 785,286 | 1,202,618 | 1,207,263 | 1,201,957 | 1,262,684 | 917,679 | 828,655 | 841,693 |
III. Bất động sản đầu tư | 5,730,466 | 5,784,501 | 5,504,322 | 5,542,850 | 3,094,863 | 3,090,199 | 3,109,378 | 3,144,677 | 2,797,990 | 2,809,189 | 2,737,439 | 2,724,096 | 2,723,637 | 2,722,000 | 2,735,086 | 2,824,248 | 2,868,819 | 3,807,552 | 3,799,487 | 3,798,443 |
IV. Tài sản dở dang dài hạn | 551,149 | 526,277 | 527,265 | 538,091 | 569,764 | 569,210 | 580,512 | 572,598 | 282,713 | 283,940 | 273,634 | 292,890 | 255,709 | 278,028 | 264,841 | 302,254 | 293,747 | 634,132 | 837,452 | 849,982 |
V. Các khoản đầu tư tài chính dài hạn | 1,725,567 | 1,724,514 | 1,729,052 | 1,884,208 | 1,885,575 | 1,619,905 | 1,616,762 | 1,615,960 | 1,613,346 | 1,708,131 | 1,609,855 | 1,624,041 | 1,619,391 | 1,725,941 | 1,785,629 | 1,790,109 | 1,697,576 | 6,544,869 | 5,738,078 | 5,744,314 |
VI. Tổng tài sản dài hạn khác | 1,899,294 | 1,933,145 | 1,885,020 | 1,894,644 | 1,890,868 | 1,866,573 | 1,769,391 | 1,761,746 | 1,664,314 | 1,332,203 | 1,163,386 | 993,936 | 869,732 | 694,658 | 591,687 | 519,276 | 284,356 | 249,640 | 327,377 | 339,336 |
VII. Lợi thế thương mại | 3,061,122 | 3,273,007 | 3,484,892 | 3,696,777 | 3,908,662 | 4,120,547 | 4,332,432 | 4,544,317 | 4,721,614 | 4,932,578 | 5,304,946 | 5,104,024 | 5,308,723 | 5,539,815 | 5,745,329 | 5,950,831 | 6,550,933 | 6,265,378 | 6,629,534 | 6,841,447 |
TỔNG CỘNG TÀI SẢN | 232,029,059 | 238,792,038 | 236,480,213 | 241,376,271 | 249,321,511 | 256,819,929 | 256,194,215 | 257,365,358 | 259,590,173 | 239,277,371 | 224,132,898 | 201,519,756 | 184,062,086 | 171,522,989 | 153,666,254 | 144,519,389 | 129,388,520 | 98,779,723 | 92,269,790 | 89,972,499 |
A. Nợ phải trả | 191,405,662 | 200,816,681 | 191,778,245 | 195,874,495 | 205,462,076 | 213,096,526 | 211,786,752 | 212,435,664 | 214,922,589 | 194,813,243 | 180,681,386 | 160,341,077 | 143,577,290 | 131,607,516 | 115,907,334 | 112,609,909 | 98,188,831 | 74,212,579 | 67,573,679 | 65,516,623 |
I. Nợ ngắn hạn | 106,077,866 | 100,679,786 | 92,659,037 | 90,526,016 | 88,100,954 | 73,857,727 | 78,867,724 | 74,420,661 | 76,074,247 | 60,750,465 | 56,292,222 | 48,634,886 | 40,250,938 | 41,943,258 | 35,418,652 | 31,432,856 | 25,268,019 | 21,798,417 | 20,375,938 | 17,992,942 |
II. Nợ dài hạn | 85,327,796 | 100,136,895 | 99,119,208 | 105,348,478 | 117,361,121 | 139,238,799 | 132,919,029 | 138,015,003 | 138,848,342 | 134,062,778 | 124,389,163 | 111,706,191 | 103,326,352 | 89,664,258 | 80,488,682 | 81,177,054 | 72,920,812 | 52,414,162 | 47,197,741 | 47,523,681 |
B. Nguồn vốn chủ sở hữu | 40,623,397 | 37,975,357 | 44,701,968 | 45,501,777 | 43,859,435 | 43,723,404 | 44,407,462 | 44,929,694 | 44,667,584 | 44,464,128 | 43,451,512 | 41,178,679 | 40,484,796 | 39,915,474 | 37,758,921 | 31,909,479 | 31,199,689 | 24,567,144 | 24,696,111 | 24,455,876 |
TỔNG CỘNG NGUỒN VỐN | 232,029,059 | 238,792,038 | 236,480,213 | 241,376,271 | 249,321,511 | 256,819,929 | 256,194,215 | 257,365,358 | 259,590,173 | 239,277,371 | 224,132,898 | 201,519,756 | 184,062,086 | 171,522,989 | 153,666,254 | 144,519,389 | 129,388,520 | 98,779,723 | 92,269,790 | 89,972,499 |