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 | 1,495,144 | 1,531,970 | 1,037,205 | 1,575,528 | 1,832,712 | 1,274,936 | 1,045,191 | 1,430,812 | 1,537,840 | 1,666,750 | 883,327 | 1,391,689 | 1,629,465 | 1,652,562 | 1,298,175 | 1,867,664 | 1,529,764 | 1,591,809 | 1,298,135 | 2,065,384 |
4. Giá vốn hàng bán | 972,066 | 1,269,431 | 830,921 | 1,395,588 | 1,365,134 | 954,744 | 821,968 | 1,024,662 | 1,006,575 | 1,217,167 | 576,807 | 1,013,508 | 1,151,660 | 1,351,757 | 1,017,537 | 1,370,875 | 1,070,913 | 1,301,272 | 1,040,229 | 1,661,138 |
5. Lợi nhuận gộp (3)-(4) | 523,078 | 261,769 | 206,285 | 177,187 | 467,578 | 320,192 | 223,024 | 406,022 | 531,265 | 449,583 | 306,520 | 369,659 | 477,764 | 299,821 | 265,866 | 433,583 | 432,812 | 299,644 | 243,359 | 343,962 |
6. Doanh thu hoạt động tài chính | 120,079 | 121,063 | 92,063 | 132,643 | 206,246 | 145,145 | 89,950 | 276,727 | 86,528 | 3,125,505 | 68,932 | 83,081 | 29,539 | 76,268 | 52,439 | 48,440 | 65,468 | 55,214 | 52,974 | 64,025 |
7. Chi phí tài chính | 184,956 | 208,646 | 176,639 | 158,888 | 297,788 | 236,446 | 153,519 | 260,847 | 202,570 | 545,035 | 155,060 | 153,683 | 244,335 | 146,399 | 224,899 | 214,441 | 273,817 | 196,248 | 189,715 | 228,403 |
-Trong đó: Chi phí lãi vay | 121,943 | 151,396 | 126,914 | 140,053 | 229,543 | 188,385 | 137,505 | 164,799 | 143,985 | 182,230 | 146,178 | 139,967 | 220,070 | 137,758 | 210,434 | 182,468 | 259,042 | 173,569 | 186,970 | 209,951 |
9. Chi phí bán hàng | 27 | 30 | 24 | 24 | 23 | 26 | 31 | 16 | 23 | 36 | 15 | 21 | 19 | 1,191 | 359 | 1,196 | 801 | 1,318 | 1,407 | 1,962 |
10. Chi phí quản lý doanh nghiệp | 76,961 | 156,113 | 77,047 | 134,931 | 70,919 | 86,647 | 71,800 | 399,440 | 70,106 | 1,695,578 | 115,138 | 49,873 | 56,682 | 114,118 | 80,213 | 194,701 | 69,704 | 103,468 | 102,087 | 181,952 |
11. Lợi nhuận thuần từ hoạt động kinh doanh (5)+(6)-(7)+(8)-(9)-(10) | 381,167 | 179,284 | 44,551 | 128,848 | 302,781 | 271,441 | 87,534 | 142,462 | 332,925 | 1,451,664 | 107,673 | 305,294 | 210,368 | 140,383 | 20,262 | 91,398 | 156,854 | 60,605 | 5,166 | 120,021 |
15. Tổng lợi nhuận kế toán trước thuế (11)+(14) | 383,695 | 177,246 | 42,473 | 135,756 | 272,154 | 274,064 | 91,134 | 94,207 | 334,040 | 1,390,402 | 76,881 | 311,672 | 194,138 | 120,843 | 23,314 | 92,743 | 149,562 | 52,684 | -4,815 | 47,224 |
19. Lợi nhuận sau thuế thu nhập doanh nghiệp (15)-(18) | 343,051 | 148,812 | 28,030 | 117,840 | 227,994 | 230,461 | 74,717 | 94,231 | 304,740 | 1,185,200 | 58,402 | 291,819 | 160,567 | 88,352 | 8,281 | 60,559 | 130,197 | 32,371 | -14,440 | 21,651 |
21. Lợi nhuận sau thuế của cổ đông của công ty mẹ (19)-(20) | 227,260 | 136,627 | 3,218 | 135,253 | 162,201 | 186,554 | 49,965 | 83,725 | 190,924 | 1,105,737 | 8,922 | 214,282 | 70,317 | 46,204 | 2,484 | 16,421 | 73,345 | -25,288 | -6,498 | 4,923 |
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 | 11,675,281 | 11,161,657 | 10,719,555 | 10,606,412 | 11,553,689 | 11,535,338 | 11,063,828 | 11,581,726 | 13,167,373 | 13,173,241 | 10,345,401 | 10,816,528 | 11,376,616 | 11,555,506 | 12,076,073 | 12,149,463 | 12,333,062 | 12,416,997 | 12,677,586 | 12,887,096 |
I. Tiền và các khoản tương đương tiền | 1,393,494 | 1,151,807 | 1,573,387 | 1,836,954 | 2,798,412 | 755,164 | 701,684 | 724,769 | 2,867,160 | 2,431,844 | 408,267 | 485,793 | 425,791 | 280,533 | 317,218 | 383,601 | 380,916 | 243,262 | 337,984 | 460,739 |
II. Các khoản đầu tư tài chính ngắn hạn | 2,533,803 | 2,321,503 | 1,782,529 | 1,482,744 | 625,211 | 2,477,189 | 2,280,768 | 2,418,273 | 1,435,773 | 2,283,925 | 33,773 | 74,965 | 144,152 | 171,145 | 168,631 | 73,653 | 77,533 | 143,576 | 295,342 | 264,513 |
III. Các khoản phải thu ngắn hạn | 5,741,007 | 5,684,446 | 5,147,462 | 5,175,659 | 5,705,507 | 5,587,544 | 5,422,746 | 5,760,409 | 6,175,191 | 5,745,074 | 7,128,476 | 7,759,321 | 8,176,385 | 8,464,946 | 8,747,165 | 8,738,798 | 8,868,773 | 9,030,286 | 8,730,305 | 8,944,488 |
IV. Tổng hàng tồn kho | 1,745,014 | 1,730,820 | 1,952,724 | 1,870,849 | 2,209,182 | 2,494,815 | 2,436,655 | 2,402,815 | 2,495,214 | 2,522,132 | 2,575,707 | 2,283,641 | 2,419,043 | 2,435,919 | 2,625,973 | 2,768,175 | 2,804,973 | 2,802,750 | 3,079,680 | 2,988,813 |
V. Tài sản ngắn hạn khác | 261,963 | 273,081 | 263,454 | 240,205 | 215,377 | 220,627 | 221,974 | 275,460 | 194,035 | 190,266 | 199,179 | 212,807 | 211,245 | 202,963 | 217,085 | 185,235 | 200,866 | 197,123 | 234,274 | 228,543 |
B. Tài sản cố định và đầu tư dài hạn | 11,395,791 | 11,610,145 | 11,958,621 | 11,832,939 | 11,846,314 | 12,024,181 | 12,370,517 | 12,394,204 | 12,321,045 | 12,507,808 | 13,704,544 | 13,595,284 | 13,798,352 | 13,663,754 | 13,690,203 | 14,377,993 | 14,431,226 | 14,599,226 | 14,970,217 | 14,708,379 |
I. Các khoản phải thu dài hạn | 1,290,344 | 1,309,758 | 1,405,902 | 1,369,069 | 1,368,299 | 1,338,572 | 1,337,619 | 1,327,937 | 1,343,422 | 1,314,651 | 1,291,310 | 983,297 | 1,043,620 | 724,308 | 1,072,926 | 1,037,113 | 1,055,937 | 1,035,715 | 1,117,180 | 1,143,156 |
II. Tài sản cố định | 7,187,265 | 7,421,155 | 7,577,234 | 7,658,340 | 7,790,723 | 7,993,193 | 8,131,386 | 8,300,300 | 8,352,946 | 8,572,954 | 8,759,655 | 8,901,250 | 9,077,537 | 9,189,235 | 9,382,177 | 9,534,856 | 8,872,513 | 9,062,341 | 9,373,458 | 9,494,685 |
III. Bất động sản đầu tư | ||||||||||||||||||||
IV. Tài sản dở dang dài hạn | 179,476 | 161,987 | 160,807 | 149,649 | 154,604 | 147,841 | 135,063 | 142,664 | 146,392 | 128,600 | 133,889 | 130,112 | 140,822 | 205,045 | 191,722 | 202,730 | 839,055 | 817,031 | 773,124 | 767,322 |
V. Các khoản đầu tư tài chính dài hạn | 2,558,946 | 2,556,758 | 2,587,244 | 2,410,016 | 2,311,269 | 2,315,816 | 2,509,382 | 2,380,085 | 2,274,236 | 2,274,276 | 3,250,320 | 3,300,929 | 3,249,284 | 3,245,396 | 2,727,846 | 3,280,447 | 3,322,124 | 3,316,875 | 3,182,136 | 2,859,980 |
VI. Tổng tài sản dài hạn khác | 81,281 | 94,833 | 119,575 | 152,075 | 122,940 | 144,347 | 149,209 | 149,428 | 105,570 | 114,159 | 161,511 | 167,149 | 169,852 | 177,719 | 188,559 | 190,955 | 204,786 | 225,532 | 333,400 | 252,087 |
VII. Lợi thế thương mại | 98,479 | 65,653 | 107,858 | 93,790 | 98,479 | 84,411 | 107,858 | 93,790 | 98,479 | 103,169 | 107,858 | 112,548 | 117,237 | 122,051 | 126,972 | 131,892 | 136,812 | 141,732 | 190,919 | 191,150 |
TỔNG CỘNG TÀI SẢN | 23,071,072 | 22,771,802 | 22,678,176 | 22,439,350 | 23,400,004 | 23,559,519 | 23,434,345 | 23,975,930 | 25,488,418 | 25,681,050 | 24,049,945 | 24,411,812 | 25,174,967 | 25,219,259 | 25,766,275 | 26,527,455 | 26,764,288 | 27,016,223 | 27,647,803 | 27,595,475 |
A. Nợ phải trả | 13,728,938 | 13,935,518 | 13,516,967 | 13,453,079 | 14,512,332 | 14,547,330 | 14,320,918 | 14,989,233 | 16,677,485 | 17,078,497 | 16,757,398 | 17,202,097 | 18,051,953 | 18,154,825 | 18,571,664 | 18,846,957 | 19,171,293 | 19,438,044 | 20,017,969 | 20,148,464 |
I. Nợ ngắn hạn | 8,960,719 | 9,319,626 | 8,723,327 | 8,995,769 | 9,282,926 | 9,101,483 | 8,649,184 | 9,490,211 | 10,068,498 | 10,654,643 | 10,079,261 | 10,782,703 | 11,358,547 | 11,553,845 | 11,776,748 | 11,528,710 | 11,815,183 | 11,947,460 | 12,205,163 | 12,303,063 |
II. Nợ dài hạn | 4,768,220 | 4,615,892 | 4,793,640 | 4,457,310 | 5,229,406 | 5,445,847 | 5,671,734 | 5,499,023 | 6,608,988 | 6,423,854 | 6,678,137 | 6,419,394 | 6,693,407 | 6,600,980 | 6,794,916 | 7,318,247 | 7,356,110 | 7,490,584 | 7,812,806 | 7,845,401 |
B. Nguồn vốn chủ sở hữu | 9,342,134 | 8,836,284 | 9,161,209 | 8,986,272 | 8,887,672 | 9,012,189 | 9,113,427 | 8,986,697 | 8,810,933 | 8,602,553 | 7,292,547 | 7,209,715 | 7,123,014 | 7,064,434 | 7,194,611 | 7,680,498 | 7,592,995 | 7,578,179 | 7,629,835 | 7,447,011 |
TỔNG CỘNG NGUỒN VỐN | 23,071,072 | 22,771,802 | 22,678,176 | 22,439,350 | 23,400,004 | 23,559,519 | 23,434,345 | 23,975,930 | 25,488,418 | 25,681,050 | 24,049,945 | 24,411,812 | 25,174,967 | 25,219,259 | 25,766,275 | 26,527,455 | 26,764,288 | 27,016,223 | 27,647,803 | 27,595,475 |