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 | 64,352,149 | 73,584,637 | 75,131,889 | 68,682,490 | 72,439,143 | 65,775,306 | 67,458,916 | 78,410,995 | 73,720,523 | 85,012,883 | 67,043,692 | 49,398,267 | 34,645,306 | 46,897,897 | 38,268,759 | 31,303,531 | 27,481,272 | 26,728,568 | 38,494,616 | 49,358,798 |
4. Giá vốn hàng bán | 60,887,954 | 68,953,778 | 70,436,759 | 64,674,449 | 68,634,571 | 61,818,707 | 63,873,149 | 74,097,248 | 70,891,979 | 82,526,276 | 64,242,452 | 46,322,476 | 32,589,629 | 42,641,539 | 34,853,306 | 27,560,243 | 24,325,672 | 23,975,845 | 38,027,942 | 45,782,434 |
5. Lợi nhuận gộp (3)-(4) | 3,436,435 | 4,605,641 | 4,669,438 | 3,981,968 | 3,779,561 | 3,931,103 | 3,559,165 | 4,285,823 | 2,802,791 | 2,456,263 | 2,777,467 | 3,049,388 | 2,035,667 | 4,227,373 | 3,393,755 | 3,716,529 | 3,136,302 | 2,731,837 | 449,796 | 3,557,090 |
6. Doanh thu hoạt động tài chính | 495,756 | 395,016 | 449,958 | 606,118 | 1,188,963 | 431,953 | 513,732 | 920,096 | 278,559 | 411,617 | 321,393 | 289,715 | 263,173 | 235,689 | 209,862 | 208,223 | 198,112 | 280,528 | 230,307 | 332,236 |
7. Chi phí tài chính | 231,691 | 335,148 | 374,932 | 357,215 | 627,229 | 355,123 | 382,292 | 560,175 | 318,535 | 511,121 | 300,187 | 259,847 | 214,406 | 174,305 | 186,484 | 164,306 | 231,361 | 204,109 | 352,316 | 206,843 |
-Trong đó: Chi phí lãi vay | 174,619 | 139,076 | 193,924 | 214,657 | 226,222 | 230,137 | 232,824 | 167,634 | 154,089 | 169,953 | 154,909 | 144,434 | 164,021 | 149,662 | 144,358 | 145,957 | 192,868 | 168,538 | 201,387 | 198,823 |
9. Chi phí bán hàng | 3,318,401 | 3,120,606 | 3,198,009 | 3,252,122 | 3,109,933 | 2,958,171 | 2,807,666 | 3,191,440 | 2,406,858 | 2,616,981 | 2,297,812 | 2,385,377 | 1,924,848 | 2,424,928 | 2,422,112 | 2,507,083 | 2,010,776 | 2,062,414 | 2,015,984 | 2,275,515 |
10. Chi phí quản lý doanh nghiệp | 268,479 | 248,532 | 238,100 | 299,029 | 215,506 | 219,485 | 206,599 | 241,163 | 196,124 | 205,397 | 181,677 | 245,015 | 149,102 | 206,389 | 181,234 | 265,187 | 217,074 | 188,820 | 148,745 | 198,423 |
11. Lợi nhuận thuần từ hoạt động kinh doanh (5)+(6)-(7)+(8)-(9)-(10) | 222,606 | 1,462,097 | 1,419,130 | 799,079 | 1,152,797 | 1,023,676 | 826,206 | 1,357,978 | 302,479 | -287,048 | 553,318 | 601,855 | 83,065 | 1,829,440 | 983,819 | 1,174,373 | 1,027,597 | 681,975 | -1,703,290 | 1,373,414 |
15. Tổng lợi nhuận kế toán trước thuế (11)+(14) | 241,212 | 1,517,621 | 1,441,136 | 849,875 | 1,179,810 | 1,063,844 | 838,370 | 1,646,372 | 312,845 | -269,980 | 571,144 | 828,887 | 111,973 | 1,827,667 | 1,012,841 | 1,204,956 | 1,113,518 | 781,844 | -1,702,288 | 1,404,779 |
19. Lợi nhuận sau thuế thu nhập doanh nghiệp (15)-(18) | 130,485 | 1,287,820 | 1,132,833 | 764,181 | 729,379 | 891,601 | 666,972 | 1,414,207 | 189,812 | -133,924 | 442,432 | 701,439 | 79,547 | 1,594,342 | 736,215 | 1,006,765 | 921,143 | 1,120,613 | -1,813,156 | 1,132,154 |
21. Lợi nhuận sau thuế của cổ đông của công ty mẹ (19)-(20) | 65,874 | 1,205,682 | 1,072,974 | 641,045 | 738,170 | 813,089 | 619,676 | 1,168,037 | 98,946 | -30,036 | 243,337 | 594,936 | 76,177 | 1,497,659 | 661,254 | 933,329 | 853,126 | 1,077,026 | -1,893,095 | 975,215 |
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 | 49,620,976 | 53,985,272 | 58,284,382 | 56,666,895 | 61,140,996 | 56,867,279 | 44,727,892 | 49,477,222 | 45,378,461 | 55,029,939 | 58,388,395 | 40,797,469 | 38,377,137 | 44,141,943 | 41,149,732 | 37,815,910 | 34,540,173 | 36,472,212 | 31,939,652 | 38,868,922 |
I. Tiền và các khoản tương đương tiền | 12,293,517 | 15,557,231 | 17,106,790 | 13,379,071 | 9,738,930 | 16,148,498 | 9,011,730 | 11,611,733 | 7,552,604 | 5,247,607 | 6,667,783 | 6,188,824 | 6,368,585 | 7,606,274 | 9,637,237 | 10,623,961 | 9,388,181 | 12,214,555 | 10,666,167 | 11,278,869 |
II. Các khoản đầu tư tài chính ngắn hạn | 12,762,530 | 11,142,790 | 8,619,414 | 16,536,864 | 17,056,909 | 11,018,967 | 7,362,006 | 7,092,607 | 10,466,625 | 12,473,802 | 12,350,221 | 11,836,094 | 9,859,743 | 10,560,421 | 9,227,959 | 8,553,716 | 8,592,617 | 4,935,704 | 4,386,865 | 5,397,277 |
III. Các khoản phải thu ngắn hạn | 10,172,950 | 11,040,843 | 14,924,519 | 10,972,776 | 13,636,492 | 12,634,610 | 12,224,057 | 11,983,836 | 10,855,832 | 12,706,208 | 12,175,001 | 7,089,483 | 8,541,661 | 10,986,675 | 9,821,370 | 7,205,532 | 6,436,235 | 8,436,497 | 8,378,636 | 8,386,950 |
IV. Tổng hàng tồn kho | 13,527,159 | 15,319,146 | 16,750,219 | 14,634,153 | 19,594,580 | 15,594,623 | 14,580,944 | 17,234,117 | 14,692,230 | 21,536,397 | 24,253,628 | 13,160,650 | 11,737,676 | 12,449,895 | 10,411,846 | 9,420,844 | 8,331,104 | 8,898,358 | 6,759,486 | 11,777,434 |
V. Tài sản ngắn hạn khác | 864,820 | 925,262 | 883,441 | 1,144,030 | 1,114,085 | 1,470,581 | 1,549,155 | 1,554,930 | 1,811,169 | 3,065,925 | 2,941,761 | 2,522,419 | 1,869,472 | 2,538,677 | 2,051,319 | 2,011,856 | 1,792,036 | 1,987,098 | 1,748,498 | 2,028,393 |
B. Tài sản cố định và đầu tư dài hạn | 20,568,127 | 20,715,100 | 22,447,976 | 22,295,177 | 20,735,411 | 22,844,703 | 23,910,989 | 24,333,861 | 25,647,684 | 26,050,468 | 24,823,645 | 23,500,379 | 23,202,476 | 23,580,645 | 23,362,738 | 23,327,302 | 22,931,425 | 23,265,576 | 23,139,133 | 23,014,994 |
I. Các khoản phải thu dài hạn | 27,822 | 30,181 | 27,898 | 28,025 | 29,095 | 28,685 | 29,034 | 30,177 | 33,133 | 32,470 | 31,708 | 26,880 | 30,171 | 32,337 | 31,203 | 28,924 | 30,409 | 26,105 | 25,720 | 23,491 |
II. Tài sản cố định | 13,323,137 | 13,554,397 | 13,420,218 | 13,655,143 | 13,358,954 | 13,627,387 | 13,914,032 | 14,284,149 | 14,160,049 | 14,370,019 | 14,423,517 | 14,757,567 | 14,726,509 | 15,120,126 | 15,418,059 | 15,546,133 | 15,038,564 | 15,223,699 | 15,448,827 | 15,401,799 |
III. Bất động sản đầu tư | 112,739 | 113,751 | 114,305 | 114,428 | 116,134 | 117,933 | 119,743 | 120,950 | 122,509 | 124,199 | 126,059 | 127,830 | 129,613 | 131,396 | 206,712 | 209,439 | 212,090 | 214,826 | 217,028 | 189,753 |
IV. Tài sản dở dang dài hạn | 990,539 | 814,195 | 909,635 | 879,045 | 738,910 | 653,773 | 561,339 | 552,637 | 656,747 | 717,191 | 636,738 | 634,398 | 582,879 | 547,447 | 709,662 | 793,067 | 959,616 | 1,027,650 | 945,592 | 980,638 |
V. Các khoản đầu tư tài chính dài hạn | 3,090,448 | 3,274,388 | 5,159,280 | 4,797,707 | 3,902,704 | 5,802,538 | 6,645,168 | 6,527,698 | 7,826,519 | 7,831,251 | 6,919,890 | 5,284,129 | 5,150,081 | 5,117,935 | 4,418,293 | 4,090,020 | 3,874,170 | 3,857,257 | 3,993,171 | 3,903,295 |
VI. Tổng tài sản dài hạn khác | 3,023,442 | 2,928,189 | 2,816,640 | 2,820,828 | 2,589,614 | 2,614,387 | 2,641,673 | 2,818,249 | 2,848,727 | 2,975,338 | 2,685,733 | 2,669,575 | 2,583,223 | 2,627,118 | 2,578,809 | 2,659,719 | 2,816,576 | 2,916,040 | 2,508,794 | 2,516,019 |
VII. Lợi thế thương mại | 4,288 | |||||||||||||||||||
TỔNG CỘNG TÀI SẢN | 70,189,104 | 74,700,373 | 80,732,358 | 78,962,072 | 81,876,406 | 79,711,982 | 68,638,881 | 73,811,082 | 71,026,145 | 81,080,407 | 83,212,040 | 64,297,848 | 61,579,613 | 67,722,588 | 64,512,470 | 61,143,212 | 57,471,597 | 59,737,788 | 55,078,785 | 61,883,916 |
A. Nợ phải trả | 41,514,070 | 46,117,824 | 50,419,175 | 49,776,784 | 53,447,994 | 51,778,886 | 40,212,985 | 46,003,635 | 44,613,183 | 54,858,761 | 54,535,986 | 36,062,704 | 33,985,608 | 40,319,875 | 38,034,854 | 37,007,090 | 34,166,614 | 36,921,718 | 33,118,896 | 35,924,443 |
I. Nợ ngắn hạn | 40,691,667 | 45,325,554 | 49,633,736 | 48,980,243 | 52,498,296 | 50,866,445 | 39,256,788 | 45,010,203 | 43,434,880 | 53,621,540 | 53,294,487 | 34,834,615 | 32,564,844 | 38,832,645 | 36,442,182 | 35,373,459 | 32,662,100 | 35,287,507 | 31,387,452 | 34,234,365 |
II. Nợ dài hạn | 822,403 | 792,271 | 785,438 | 796,541 | 949,698 | 912,441 | 956,197 | 993,432 | 1,178,303 | 1,237,221 | 1,241,499 | 1,228,089 | 1,420,764 | 1,487,230 | 1,592,672 | 1,633,631 | 1,504,514 | 1,634,211 | 1,731,444 | 1,690,078 |
B. Nguồn vốn chủ sở hữu | 28,675,034 | 28,582,548 | 30,313,183 | 29,185,288 | 28,428,412 | 27,933,096 | 28,425,896 | 27,807,447 | 26,412,962 | 26,221,647 | 28,676,054 | 28,235,144 | 27,594,005 | 27,402,713 | 26,477,616 | 24,136,122 | 23,304,983 | 22,816,070 | 21,959,889 | 25,959,474 |
TỔNG CỘNG NGUỒN VỐN | 70,189,104 | 74,700,373 | 80,732,358 | 78,962,072 | 81,876,406 | 79,711,982 | 68,638,881 | 73,811,082 | 71,026,145 | 81,080,407 | 83,212,040 | 64,297,848 | 61,579,613 | 67,722,588 | 64,512,470 | 61,143,212 | 57,471,597 | 59,737,788 | 55,078,785 | 61,883,916 |