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 | 9,130,053 | 8,686,834 | 7,906,934 | 7,563,572 | 7,325,552 | 6,821,880 | 6,481,102 | 6,123,810 | 6,327,264 | 5,850,500 | 5,436,579 | 3,975,540 | 5,501,576 | 5,183,675 | 4,628,127 | 4,531,716 | 5,771,816 | 4,330,187 | 4,307,737 | 4,666,212 |
4. Giá vốn hàng bán | 4,387,318 | 3,863,454 | 3,775,688 | 3,432,679 | 3,575,593 | 3,692,583 | 3,233,501 | 3,459,181 | 2,719,459 | 3,183,626 | 2,835,564 | 2,995,704 | 3,064,531 | 3,185,230 | 2,728,101 | 3,300,016 | 3,334,121 | 2,689,039 | 2,669,954 | 3,373,502 |
5. Lợi nhuận gộp (3)-(4) | 4,742,735 | 4,823,380 | 4,131,246 | 4,130,893 | 3,749,959 | 3,129,296 | 3,247,601 | 2,664,629 | 3,607,805 | 2,666,874 | 2,601,015 | 979,836 | 2,450,063 | 1,985,427 | 1,900,026 | 1,225,595 | 2,391,739 | 1,631,823 | 1,634,524 | 1,289,326 |
6. Doanh thu hoạt động tài chính | -909,009 | 1,418,092 | 1,555,153 | 687,720 | 1,678,281 | 745,141 | 607,227 | 100,111 | 1,545,097 | 1,238,976 | 692,813 | 394,866 | 618,286 | 978,123 | 1,279,899 | 404,113 | 332,689 | -361,905 | 1,078,365 | 373,428 |
7. Chi phí tài chính | 836,113 | 968,306 | 783,906 | 460,052 | 859,055 | 1,261,031 | 906,188 | 729,626 | 547,619 | 639,078 | 665,143 | 335,025 | 966,726 | 481,276 | 519,092 | 835,897 | 989,898 | 381,931 | 1,005,795 | 469,213 |
-Trong đó: Chi phí lãi vay | 94,384 | 87,646 | 95,776 | 75,686 | 100,632 | 92,140 | 106,273 | 28,054 | 227,854 | 75,229 | 150,363 | 156,219 | 149,988 | 142,590 | 167,459 | 158,624 | 181,247 | 212,460 | 242,065 | 309,354 |
9. Chi phí bán hàng | 942,627 | 1,284,552 | 1,090,262 | 1,241,519 | 1,004,280 | 783,411 | 761,262 | 805,316 | 683,113 | 573,796 | 518,492 | 507,398 | 497,519 | 431,477 | 467,146 | 554,640 | 512,642 | 401,474 | 412,683 | 411,610 |
10. Chi phí quản lý doanh nghiệp | 966,669 | 1,892,657 | 1,481,923 | 1,932,547 | 1,518,105 | 2,699,130 | 1,335,606 | 3,853,125 | 1,552,511 | 1,311,152 | 559,907 | 1,125,154 | 1,142,854 | 416,420 | 1,217,346 | 1,504,207 | 818,671 | 622,312 | 889,116 | 616,772 |
11. Lợi nhuận thuần từ hoạt động kinh doanh (5)+(6)-(7)+(8)-(9)-(10) | 1,204,093 | 2,205,221 | 2,440,369 | 1,244,426 | 2,098,074 | -803,467 | 959,199 | -2,557,629 | 2,374,936 | 1,449,553 | 1,694,604 | -666,704 | 463,493 | 944,325 | -111,462 | -1,169,070 | 1,077,287 | 22,388 | 1,084,066 | 533,513 |
15. Tổng lợi nhuận kế toán trước thuế (11)+(14) | 1,297,504 | 2,260,684 | 2,479,147 | 1,296,902 | 2,109,539 | -792,342 | 987,619 | -2,528,111 | 2,387,162 | 1,518,807 | 1,643,201 | -578,286 | 472,786 | 1,204,008 | -105,622 | -1,173,627 | 1,089,945 | 24,916 | 1,157,438 | 606,421 |
19. Lợi nhuận sau thuế thu nhập doanh nghiệp (15)-(18) | 622,013 | 1,221,916 | 1,633,493 | 700,679 | 1,409,588 | -1,219,770 | 594,542 | -2,721,981 | 1,750,970 | 1,116,638 | 1,403,662 | -756,788 | 83,554 | 876,323 | -422,210 | -1,315,672 | 855,899 | -84,535 | 902,298 | 403,339 |
21. Lợi nhuận sau thuế của cổ đông của công ty mẹ (19)-(20) | 178,307 | 838,375 | 1,295,971 | 403,372 | 1,104,436 | -1,434,518 | 371,672 | -2,820,699 | 1,565,915 | 925,095 | 1,189,351 | -756,177 | -7,216 | 580,125 | -660,782 | -1,182,254 | 875,786 | -174,669 | 962,732 | 433,400 |
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 | 46,117,383 | 42,989,701 | 41,305,478 | 37,612,316 | 36,096,378 | 33,640,400 | 35,421,504 | 34,385,543 | 38,271,910 | 35,967,636 | 32,000,652 | 29,027,551 | 28,631,978 | 27,856,363 | 26,854,060 | 26,581,216 | 24,351,202 | 22,672,013 | 22,773,846 | 22,767,797 |
I. Tiền và các khoản tương đương tiền | 12,517,578 | 11,151,170 | 10,378,642 | 8,900,863 | 8,984,684 | 8,062,014 | 8,518,258 | 7,819,345 | 7,469,714 | 6,826,329 | 6,071,335 | 6,149,490 | 5,582,982 | 5,433,753 | 5,245,664 | 4,884,832 | 4,397,968 | 3,702,075 | 3,777,640 | 4,830,183 |
II. Các khoản đầu tư tài chính ngắn hạn | 20,505,675 | 18,367,142 | 16,316,430 | 14,215,182 | 11,237,120 | 9,617,248 | 9,119,200 | 9,071,895 | 9,253,500 | 9,103,140 | 9,171,743 | 6,443,699 | 6,522,889 | 6,532,022 | 6,384,275 | 6,632,433 | 6,624,433 | 6,428,000 | 5,787,000 | 5,691,000 |
III. Các khoản phải thu ngắn hạn | 9,000,933 | 9,880,863 | 11,096,845 | 10,944,320 | 11,943,238 | 12,481,160 | 14,981,027 | 14,624,766 | 18,373,699 | 17,326,045 | 14,066,292 | 13,912,796 | 13,323,950 | 12,737,596 | 11,981,959 | 11,988,618 | 9,665,113 | 9,111,589 | 9,429,441 | 7,170,441 |
IV. Tổng hàng tồn kho | 2,898,358 | 2,553,518 | 2,513,454 | 2,514,300 | 2,827,815 | 2,453,568 | 1,951,144 | 2,148,623 | 2,317,418 | 1,887,771 | 1,815,271 | 1,721,928 | 1,772,198 | 1,901,049 | 2,125,560 | 1,983,230 | 2,483,434 | 2,124,369 | 2,237,934 | 3,575,298 |
V. Tài sản ngắn hạn khác | 1,194,839 | 1,037,008 | 1,000,106 | 1,037,651 | 1,103,521 | 1,026,409 | 851,875 | 720,914 | 857,579 | 824,351 | 876,011 | 799,637 | 1,429,960 | 1,251,943 | 1,116,602 | 1,092,103 | 1,180,254 | 1,305,980 | 1,541,832 | 1,500,875 |
B. Tài sản cố định và đầu tư dài hạn | 13,545,717 | 14,187,229 | 14,062,375 | 14,759,035 | 14,706,976 | 14,609,824 | 15,081,301 | 15,873,563 | 16,430,236 | 16,604,608 | 20,100,663 | 23,386,558 | 25,454,033 | 27,494,961 | 29,864,823 | 32,423,044 | 36,267,048 | 36,599,658 | 38,396,477 | 39,054,058 |
I. Các khoản phải thu dài hạn | 169,891 | 355,124 | 401,680 | 1,584,172 | 1,842,092 | 1,863,768 | 2,162,216 | 3,108,601 | 4,100,803 | 4,060,124 | 7,286,525 | 10,886,362 | 11,877,984 | 13,140,274 | 14,194,054 | 15,338,930 | 19,205,354 | 20,097,364 | 21,068,770 | 18,717,398 |
II. Tài sản cố định | 10,189,534 | 10,705,515 | 10,662,896 | 10,575,257 | 9,957,714 | 9,768,903 | 10,092,811 | 9,851,835 | 8,745,508 | 8,909,752 | 8,899,186 | 9,326,594 | 9,450,673 | 9,922,079 | 10,455,684 | 10,343,549 | 9,966,595 | 9,712,659 | 10,547,405 | 13,408,430 |
III. Bất động sản đầu tư | ||||||||||||||||||||
IV. Tài sản dở dang dài hạn | 1,450,530 | 1,450,268 | 1,297,419 | 970,507 | 1,147,452 | 825,194 | 476,994 | 570,187 | 1,045,654 | 943,639 | 1,113,849 | 1,019,904 | 1,257,250 | 1,384,336 | 1,214,994 | 1,005,977 | 1,425,131 | 1,919,160 | 2,150,051 | 2,771,492 |
V. Các khoản đầu tư tài chính dài hạn | 656,088 | 676,771 | 690,563 | 629,267 | 632,218 | 941,732 | 952,593 | 877,860 | 836,751 | 867,342 | 918,711 | 756,047 | 1,412,291 | 1,521,263 | 2,291,116 | 3,775,384 | 3,641,286 | 3,034,315 | 2,726,663 | 2,123,302 |
VI. Tổng tài sản dài hạn khác | 1,079,673 | 986,262 | 983,241 | 959,967 | 1,074,347 | 1,143,786 | 1,316,957 | 1,372,063 | 1,595,214 | 1,704,157 | 1,749,508 | 1,251,479 | 1,296,376 | 1,354,262 | 1,522,938 | 1,759,879 | 1,816,069 | 1,610,259 | 1,664,399 | 1,780,958 |
VII. Lợi thế thương mại | 13,288 | 26,577 | 39,865 | 53,153 | 66,442 | 79,730 | 93,018 | 106,306 | 119,595 | 132,883 | 146,171 | 159,460 | 172,748 | 186,036 | 199,325 | 212,613 | 225,901 | 239,190 | 252,478 | |
TỔNG CỘNG TÀI SẢN | 59,663,099 | 57,176,930 | 55,367,853 | 52,371,351 | 50,803,354 | 48,250,224 | 50,502,804 | 50,259,106 | 54,702,147 | 52,572,244 | 52,101,315 | 52,414,109 | 54,086,011 | 55,351,325 | 56,718,883 | 59,004,261 | 60,618,249 | 59,271,671 | 61,170,323 | 61,821,854 |
A. Nợ phải trả | 25,602,327 | 23,662,603 | 23,253,554 | 22,008,595 | 20,888,646 | 19,529,619 | 20,811,851 | 21,085,214 | 22,649,150 | 21,910,107 | 22,138,135 | 24,352,881 | 24,989,139 | 26,274,765 | 27,842,158 | 28,735,178 | 29,120,960 | 29,767,097 | 31,565,212 | 36,707,094 |
I. Nợ ngắn hạn | 20,601,651 | 18,540,348 | 18,764,499 | 17,945,903 | 16,927,450 | 15,943,264 | 16,608,175 | 16,545,822 | 16,931,683 | 15,704,030 | 15,094,015 | 15,411,008 | 16,109,086 | 16,416,936 | 16,788,385 | 15,970,118 | 14,889,156 | 14,294,735 | 15,229,685 | 18,913,518 |
II. Nợ dài hạn | 5,000,676 | 5,122,255 | 4,489,055 | 4,062,692 | 3,961,196 | 3,586,354 | 4,203,676 | 4,539,393 | 5,717,467 | 6,206,077 | 7,044,120 | 8,941,873 | 8,880,053 | 9,857,829 | 11,053,774 | 12,765,061 | 14,231,804 | 15,472,362 | 16,335,528 | 17,793,577 |
B. Nguồn vốn chủ sở hữu | 34,060,773 | 33,514,328 | 32,114,299 | 30,362,756 | 29,914,708 | 28,720,605 | 29,690,953 | 29,173,891 | 32,052,997 | 30,662,137 | 29,963,180 | 28,061,228 | 29,096,872 | 29,076,560 | 28,876,724 | 30,269,082 | 31,497,290 | 29,504,574 | 29,605,110 | 25,114,760 |
TỔNG CỘNG NGUỒN VỐN | 59,663,099 | 57,176,930 | 55,367,853 | 52,371,351 | 50,803,354 | 48,250,224 | 50,502,804 | 50,259,106 | 54,702,147 | 52,572,244 | 52,101,315 | 52,414,109 | 54,086,011 | 55,351,325 | 56,718,883 | 59,004,261 | 60,618,249 | 59,271,671 | 61,170,323 | 61,821,854 |