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 | 31,079,317 | 34,710,366 | 29,625,757 | 35,797,871 | 24,014,978 | 22,326,318 | 20,538,899 | 24,662,302 | 25,963,236 | 30,372,285 | 23,289,504 | 20,039,227 | 12,615,720 | 13,424,479 | 11,768,947 | 9,092,078 | 11,580,049 | 11,656,671 | 17,686,382 | 20,496,507 |
4. Giá vốn hàng bán | 30,244,913 | 33,630,320 | 28,446,881 | 35,156,404 | 22,864,825 | 21,242,025 | 19,558,959 | 23,394,087 | 25,640,787 | 28,930,398 | 22,244,857 | 19,028,456 | 12,039,138 | 12,593,297 | 10,988,915 | 8,469,989 | 11,090,254 | 10,892,165 | 17,620,481 | 19,868,429 |
5. Lợi nhuận gộp (3)-(4) | 832,289 | 1,077,722 | 1,177,456 | 637,490 | 1,147,550 | 1,082,822 | 978,828 | 1,268,215 | 320,966 | 1,436,787 | 1,043,304 | 1,006,846 | 573,049 | 827,438 | 778,902 | 620,879 | 488,708 | 763,011 | 64,124 | 625,398 |
6. Doanh thu hoạt động tài chính | 135,530 | 174,410 | 206,943 | 199,543 | 246,454 | 237,152 | 159,370 | 162,492 | 123,481 | 133,189 | 133,124 | 104,284 | 103,788 | 107,402 | 99,594 | 95,272 | 153,507 | 100,915 | 103,265 | 100,453 |
7. Chi phí tài chính | 66,358 | 141,563 | 51,520 | 98,977 | 92,974 | 103,520 | 87,649 | 90,549 | 51,159 | 132,141 | 62,350 | 48,974 | 53,523 | 53,943 | 42,802 | 44,284 | 45,502 | 52,655 | 67,155 | 93,764 |
-Trong đó: Chi phí lãi vay | 50,429 | 44,706 | 38,022 | 54,798 | 72,706 | 68,603 | 65,045 | 43,402 | 41,475 | 51,083 | 43,735 | 32,957 | 42,018 | 40,144 | 29,553 | 22,920 | 30,896 | 36,145 | 53,458 | 50,071 |
9. Chi phí bán hàng | 627,420 | 723,971 | 743,449 | 524,358 | 728,952 | 653,545 | 573,246 | 676,205 | 547,647 | 565,299 | 523,533 | 561,099 | 395,830 | 443,036 | 432,768 | 410,537 | 382,969 | 375,387 | 430,286 | 425,314 |
10. Chi phí quản lý doanh nghiệp | 228,660 | 262,307 | 301,468 | 275,773 | 268,387 | 325,235 | 272,722 | 403,012 | 209,743 | 245,057 | 238,084 | 206,637 | 167,651 | 147,169 | 212,492 | 151,772 | 219,975 | 178,143 | 185,676 | 164,971 |
11. Lợi nhuận thuần từ hoạt động kinh doanh (5)+(6)-(7)+(8)-(9)-(10) | 44,569 | 130,068 | 292,475 | -55,274 | 305,065 | 241,272 | 205,212 | 263,753 | -377,343 | 644,571 | 353,060 | 314,576 | 63,978 | 327,048 | 198,777 | 111,526 | -8,857 | 258,229 | -530,795 | 37,074 |
15. Tổng lợi nhuận kế toán trước thuế (11)+(14) | 52,486 | 139,978 | 299,094 | -40,312 | 302,828 | 249,170 | 284,963 | 284,540 | -371,326 | 634,551 | 353,049 | 317,939 | 80,442 | 327,943 | 206,514 | 181,185 | 1,089 | 224,405 | -530,551 | 47,840 |
19. Lợi nhuận sau thuế thu nhập doanh nghiệp (15)-(18) | 37,068 | 100,781 | 244,207 | -36,478 | 234,736 | 163,700 | 265,634 | 294,779 | -373,430 | 521,849 | 282,904 | 254,339 | 56,570 | 273,990 | 190,626 | 189,804 | -16,617 | 187,297 | -537,713 | 33,805 |
21. Lợi nhuận sau thuế của cổ đông của công ty mẹ (19)-(20) | 27,798 | 85,328 | 233,377 | -51,602 | 219,276 | 154,604 | 254,451 | 234,009 | -319,270 | 414,605 | 218,628 | 201,714 | 43,037 | 219,731 | 141,583 | 141,534 | -24,049 | 181,557 | -422,970 | 14,151 |
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 | 28,919,653 | 31,685,459 | 30,754,784 | 32,965,860 | 27,942,828 | 24,718,631 | 22,782,742 | 23,365,359 | 21,814,320 | 28,077,742 | 30,398,339 | 21,263,975 | 20,281,389 | 18,859,829 | 17,959,338 | 16,336,100 | 14,605,529 | 15,741,377 | 15,248,018 | 20,172,797 |
I. Tiền và các khoản tương đương tiền | 2,708,567 | 3,654,215 | 4,634,271 | 5,380,876 | 2,907,199 | 2,131,207 | 1,933,631 | 4,081,803 | 2,010,519 | 1,442,208 | 2,832,145 | 3,064,747 | 2,890,732 | 1,859,496 | 1,362,828 | 3,551,763 | 1,651,396 | 1,786,013 | 1,510,037 | 2,967,259 |
II. Các khoản đầu tư tài chính ngắn hạn | 9,963,565 | 10,202,202 | 10,242,221 | 9,888,554 | 9,908,344 | 9,372,778 | 8,720,417 | 7,666,467 | 7,463,502 | 8,000,354 | 8,649,685 | 7,931,664 | 7,228,692 | 7,486,075 | 6,972,865 | 5,904,220 | 5,510,949 | 5,937,896 | 5,530,781 | 5,377,398 |
III. Các khoản phải thu ngắn hạn | 12,320,485 | 12,444,442 | 10,366,458 | 13,094,478 | 8,983,478 | 9,108,471 | 8,472,063 | 8,221,162 | 8,491,062 | 12,847,835 | 13,315,521 | 7,422,690 | 6,715,994 | 6,973,914 | 7,071,041 | 4,899,763 | 5,198,942 | 5,730,641 | 6,913,021 | 9,224,519 |
IV. Tổng hàng tồn kho | 3,433,467 | 4,849,618 | 5,135,626 | 4,170,350 | 5,802,003 | 3,752,159 | 3,283,417 | 2,939,785 | 3,453,246 | 5,335,299 | 5,158,112 | 2,577,827 | 3,223,708 | 2,319,817 | 2,348,583 | 1,827,895 | 2,057,277 | 2,116,461 | 1,111,578 | 2,449,080 |
V. Tài sản ngắn hạn khác | 493,569 | 534,982 | 376,208 | 431,602 | 341,804 | 354,016 | 373,214 | 456,141 | 395,990 | 452,046 | 442,876 | 267,048 | 222,263 | 220,527 | 204,021 | 152,459 | 186,965 | 170,367 | 182,600 | 154,541 |
B. Tài sản cố định và đầu tư dài hạn | 5,986,281 | 5,927,778 | 5,905,327 | 5,845,270 | 5,644,172 | 5,594,927 | 5,567,899 | 5,602,562 | 5,551,087 | 5,599,717 | 5,566,437 | 5,642,357 | 5,625,991 | 5,704,493 | 5,711,503 | 5,713,438 | 5,823,650 | 5,980,808 | 6,303,995 | 6,378,879 |
I. Các khoản phải thu dài hạn | 37,092 | 36,325 | 38,095 | 37,637 | 39,776 | 42,140 | 24,271 | 21,963 | 22,203 | 22,645 | 24,427 | 24,353 | 27,288 | 27,553 | 28,838 | 39,851 | 44,434 | 41,546 | 39,251 | 36,521 |
II. Tài sản cố định | 3,498,963 | 3,508,950 | 3,468,876 | 3,575,116 | 3,564,948 | 3,561,825 | 3,593,926 | 3,671,626 | 3,618,479 | 3,642,120 | 3,675,573 | 3,766,039 | 3,753,917 | 3,702,396 | 3,744,213 | 3,736,520 | 3,792,812 | 4,003,365 | 4,232,156 | 4,316,788 |
III. Bất động sản đầu tư | 98,923 | 99,778 | 100,633 | 101,488 | 102,343 | 103,198 | 104,054 | 104,914 | 105,773 | 106,633 | 107,552 | 108,544 | 109,535 | 110,526 | 111,517 | 112,566 | 113,558 | 114,550 | 115,542 | 116,534 |
IV. Tài sản dở dang dài hạn | 169,508 | 143,285 | 179,533 | 173,178 | 129,402 | 116,565 | 113,693 | 109,710 | 125,730 | 131,483 | 111,874 | 109,723 | 143,512 | 255,416 | 255,238 | 251,283 | 262,310 | 159,149 | 223,738 | 197,840 |
V. Các khoản đầu tư tài chính dài hạn | 705,694 | 708,266 | 715,173 | 712,508 | 709,438 | 704,693 | 761,365 | 770,862 | 767,171 | 797,004 | 807,370 | 802,088 | 790,096 | 782,493 | 750,077 | 745,869 | 752,461 | 777,397 | 774,249 | 786,058 |
VI. Tổng tài sản dài hạn khác | 1,475,937 | 1,430,844 | 1,402,522 | 1,244,684 | 1,097,441 | 1,065,516 | 969,021 | 922,104 | 910,003 | 897,736 | 837,176 | 828,766 | 798,430 | 820,898 | 815,268 | 818,241 | 844,179 | 865,783 | 894,414 | 894,864 |
VII. Lợi thế thương mại | 165 | 330 | 495 | 660 | 825 | 990 | 1,569 | 1,384 | 1,728 | 2,097 | 2,466 | 2,844 | 3,213 | 5,210 | 6,350 | 9,107 | 13,895 | 19,018 | 24,645 | 30,273 |
TỔNG CỘNG TÀI SẢN | 34,905,934 | 37,613,237 | 36,660,111 | 38,811,129 | 33,587,000 | 30,313,558 | 28,350,641 | 28,967,921 | 27,365,407 | 33,677,459 | 35,964,776 | 26,906,332 | 25,907,381 | 24,564,321 | 23,670,841 | 22,049,538 | 20,429,178 | 21,722,185 | 21,552,012 | 26,551,676 |
A. Nợ phải trả | 23,411,108 | 25,871,744 | 24,988,499 | 27,413,996 | 21,935,547 | 18,683,974 | 16,835,709 | 17,650,405 | 16,192,421 | 21,754,682 | 24,502,089 | 15,720,459 | 14,843,347 | 13,550,463 | 12,933,431 | 11,483,720 | 10,071,087 | 11,274,395 | 11,223,271 | 15,695,577 |
I. Nợ ngắn hạn | 23,079,596 | 25,568,871 | 24,687,204 | 27,112,100 | 21,661,811 | 18,418,736 | 16,584,371 | 17,369,956 | 15,923,506 | 21,494,814 | 24,248,719 | 15,448,334 | 14,595,766 | 13,276,001 | 12,674,448 | 11,213,104 | 9,787,260 | 10,998,338 | 10,903,175 | 15,369,737 |
II. Nợ dài hạn | 331,512 | 302,873 | 301,295 | 301,896 | 273,736 | 265,238 | 251,338 | 280,448 | 268,915 | 259,869 | 253,370 | 272,125 | 247,581 | 274,462 | 258,983 | 270,616 | 283,827 | 276,057 | 320,096 | 325,840 |
B. Nguồn vốn chủ sở hữu | 11,494,826 | 11,741,493 | 11,671,612 | 11,397,134 | 11,651,453 | 11,629,584 | 11,514,932 | 11,317,516 | 11,172,985 | 11,922,777 | 11,462,687 | 11,185,873 | 11,064,033 | 11,013,858 | 10,737,410 | 10,565,817 | 10,358,091 | 10,447,790 | 10,328,742 | 10,856,099 |
TỔNG CỘNG NGUỒN VỐN | 34,905,934 | 37,613,237 | 36,660,111 | 38,811,129 | 33,587,000 | 30,313,558 | 28,350,641 | 28,967,921 | 27,365,407 | 33,677,459 | 35,964,776 | 26,906,332 | 25,907,381 | 24,564,321 | 23,670,841 | 22,049,538 | 20,429,178 | 21,722,185 | 21,552,012 | 26,551,676 |