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 | 33,323,142 | 28,375,364 | 8,211,201 | 8,697,576 | 32,724,102 | 32,613,837 | 29,298,557 | 31,193,321 | 17,804,867 | 4,470,436 | 8,923,490 | 23,412,970 | 20,679,434 | 28,015,120 | 12,986,441 | 21,512,001 | 26,482,588 | 16,376,482 | 6,519,224 | 14,183,719 |
4. Giá vốn hàng bán | 23,571,916 | 19,687,113 | 6,436,815 | 7,815,379 | 17,767,196 | 19,506,224 | 22,655,499 | 16,108,639 | 8,508,992 | 2,449,880 | 5,057,521 | 9,314,354 | 7,031,668 | 13,566,101 | 6,774,097 | 14,213,763 | 17,367,779 | 9,951,729 | 3,570,342 | 4,165,309 |
5. Lợi nhuận gộp (3)-(4) | 9,751,226 | 8,688,251 | 1,774,386 | 882,197 | 14,956,906 | 13,107,613 | 6,643,058 | 15,084,682 | 9,295,875 | 2,020,556 | 3,865,969 | 14,098,616 | 13,647,766 | 14,449,019 | 6,212,344 | 7,298,238 | 9,114,809 | 6,424,753 | 2,948,882 | 10,018,410 |
6. Doanh thu hoạt động tài chính | 5,497,628 | 8,082,485 | 1,956,065 | 4,912,522 | 1,845,229 | 2,420,806 | 11,293,777 | 1,489,917 | 10,922,351 | 906,407 | 3,828,959 | 3,731,525 | 1,393,589 | 551,356 | 2,307,064 | 10,175,493 | 1,119,267 | 832,443 | 8,590,964 | 1,388,026 |
7. Chi phí tài chính | 1,555,046 | 2,553,336 | 1,369,114 | 1,759,740 | 953,504 | 407,838 | 876,645 | 2,413,080 | 862,293 | 700,089 | 477,418 | 1,087,566 | 512,234 | 778,019 | 360,609 | 1,189,877 | 1,204,365 | 673,527 | 634,134 | 588,733 |
-Trong đó: Chi phí lãi vay | 1,508,326 | 2,042,438 | 1,066,079 | 1,013,827 | 716,341 | 679,165 | 682,987 | 441,999 | 724,530 | 575,887 | 476,174 | 623,512 | 502,411 | 612,507 | 594,679 | 592,103 | 1,088,425 | 685,286 | 618,346 | 583,814 |
9. Chi phí bán hàng | 1,628,886 | 990,950 | 386,667 | 477,771 | 682,508 | 1,299,184 | 1,014,319 | 1,117,677 | 743,244 | 350,063 | 326,742 | 1,014,182 | 276,111 | 553,821 | 456,893 | 779,650 | 1,126,436 | 554,156 | 244,860 | 1,211,830 |
10. Chi phí quản lý doanh nghiệp | 1,108,582 | 759,698 | 525,020 | 2,421,096 | 635,937 | 581,781 | 543,870 | 601,975 | 546,079 | 432,285 | 1,077,408 | 1,938,095 | 384,052 | 251,384 | 668,093 | 838,466 | 450,101 | 551,123 | 533,280 | 1,021,602 |
11. Lợi nhuận thuần từ hoạt động kinh doanh (5)+(6)-(7)+(8)-(9)-(10) | 10,956,999 | 12,467,493 | 1,450,546 | 1,147,253 | 14,528,120 | 13,240,714 | 15,502,528 | 12,474,192 | 18,070,152 | 1,455,124 | 5,824,060 | 13,790,298 | 13,891,172 | 13,427,771 | 7,054,458 | 14,665,738 | 7,453,174 | 5,478,390 | 10,127,572 | 8,584,271 |
15. Tổng lợi nhuận kế toán trước thuế (11)+(14) | 10,836,621 | 12,342,794 | 1,416,341 | 1,323,127 | 14,206,184 | 12,640,174 | 15,074,055 | 12,467,494 | 18,948,683 | 1,359,360 | 5,885,623 | 14,126,223 | 13,811,506 | 13,445,954 | 7,084,991 | 14,847,718 | 7,502,478 | 4,573,044 | 10,123,548 | 8,644,684 |
19. Lợi nhuận sau thuế thu nhập doanh nghiệp (15)-(18) | 8,980,120 | 10,715,876 | 904,239 | 891,350 | 10,723,541 | 9,749,158 | 11,922,890 | 8,952,487 | 14,575,173 | 748,224 | 4,724,937 | 11,986,291 | 11,195,103 | 10,572,135 | 5,477,762 | 11,559,552 | 6,146,258 | 3,416,257 | 7,645,065 | 6,858,460 |
21. Lợi nhuận sau thuế của cổ đông của công ty mẹ (19)-(20) | 7,866,075 | 10,891,021 | 884,697 | 825,689 | 10,694,762 | 9,687,696 | 11,917,322 | 8,927,802 | 14,493,845 | 666,474 | 4,540,066 | 11,932,494 | 11,166,795 | 10,521,243 | 5,396,149 | 11,502,494 | 6,058,321 | 3,434,748 | 6,843,831 | 5,981,384 |
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 | 302,730,495 | 259,728,446 | 255,295,711 | 240,250,006 | 215,057,869 | 190,310,276 | 205,327,661 | 185,196,368 | 179,330,798 | 181,594,498 | 94,888,743 | 91,216,562 | 102,471,473 | 101,733,721 | 94,043,347 | 102,010,303 | 141,229,902 | 141,342,852 | 141,421,460 | 133,821,706 |
I. Tiền và các khoản tương đương tiền | 20,621,483 | 17,179,976 | 9,524,619 | 14,104,131 | 2,909,914 | 5,105,284 | 1,889,644 | 10,812,720 | 14,743,348 | 29,813,549 | 5,628,313 | 4,823,696 | 4,504,657 | 8,417,973 | 7,746,445 | 12,479,392 | 13,547,878 | 11,859,527 | 4,439,856 | 7,231,388 |
II. Các khoản đầu tư tài chính ngắn hạn | 3,802,114 | 3,673,995 | 3,629,316 | 3,832,848 | 4,638,593 | 4,332,267 | 6,721,768 | 3,928,457 | 1,171,529 | 3,799,199 | 2,621,355 | 4,781,458 | 7,097,859 | 5,629,801 | 1,795,510 | 3,295,387 | 2,449,214 | 503,975 | 353,741 | 331,243 |
III. Các khoản phải thu ngắn hạn | 187,108,837 | 145,799,709 | 152,936,619 | 126,607,372 | 121,815,245 | 107,914,098 | 117,198,683 | 77,325,507 | 81,793,532 | 59,954,849 | 44,040,609 | 37,928,893 | 50,375,165 | 42,835,185 | 34,311,891 | 34,023,922 | 46,862,595 | 53,621,486 | 53,058,225 | 53,875,313 |
IV. Tổng hàng tồn kho | 57,981,046 | 58,659,923 | 58,756,231 | 52,342,813 | 55,103,757 | 55,700,371 | 60,946,992 | 65,816,129 | 54,628,205 | 57,189,556 | 29,742,659 | 28,542,791 | 31,955,358 | 35,875,029 | 41,595,779 | 43,226,901 | 49,008,127 | 58,562,449 | 61,642,053 | 60,075,323 |
V. Tài sản ngắn hạn khác | 33,217,015 | 34,414,843 | 30,448,926 | 43,362,842 | 30,590,360 | 17,258,256 | 18,570,574 | 27,313,555 | 26,994,184 | 30,837,345 | 12,855,807 | 15,139,724 | 8,538,434 | 8,975,733 | 8,593,722 | 8,984,701 | 29,362,088 | 16,795,415 | 21,927,585 | 12,308,439 |
B. Tài sản cố định và đầu tư dài hạn | 221,953,857 | 233,721,916 | 209,188,983 | 207,110,770 | 201,981,605 | 201,020,262 | 172,294,006 | 176,007,330 | 162,270,417 | 137,510,832 | 139,073,841 | 139,201,127 | 117,167,271 | 109,115,772 | 113,671,327 | 112,927,190 | 79,279,237 | 83,446,699 | 61,585,689 | 63,348,427 |
I. Các khoản phải thu dài hạn | 49,668,379 | 66,453,120 | 33,582,332 | 34,063,730 | 36,794,620 | 47,441,372 | 23,361,881 | 21,869,980 | 17,296,966 | 17,194,980 | 20,177,640 | 14,955,143 | 6,019,434 | 6,007,140 | 11,040,602 | 5,330,301 | 7,141,041 | 13,853,689 | 6,155,947 | 7,944,162 |
II. Tài sản cố định | 17,352,385 | 12,268,758 | 10,972,789 | 11,731,171 | 12,051,633 | 10,095,671 | 9,163,042 | 9,245,788 | 8,862,564 | 8,237,918 | 7,431,527 | 7,455,509 | 5,932,230 | 6,051,979 | 5,839,814 | 6,248,149 | 2,833,322 | 2,843,468 | 621,365 | 281,660 |
III. Bất động sản đầu tư | 17,237,951 | 19,830,562 | 17,632,901 | 17,931,541 | 18,977,835 | 18,419,445 | 17,100,320 | 16,176,769 | 16,681,766 | 16,874,929 | 17,322,765 | 11,973,125 | 11,838,600 | 11,512,342 | 8,636,399 | 8,434,762 | 7,214,172 | 6,578,008 | 6,309,514 | 6,613,349 |
IV. Tài sản dở dang dài hạn | 80,363,229 | 73,553,798 | 67,385,932 | 63,970,223 | 62,855,541 | 54,892,204 | 55,865,378 | 62,151,026 | 59,483,206 | 53,121,600 | 45,540,372 | 44,696,725 | 34,762,590 | 32,259,336 | 33,350,559 | 32,000,443 | 32,727,588 | 32,294,742 | 28,996,763 | 28,178,752 |
V. Các khoản đầu tư tài chính dài hạn | 9,736,355 | 10,374,902 | 8,021,445 | 7,760,265 | 7,323,414 | 7,372,380 | 7,603,129 | 7,492,106 | 11,734,203 | 11,846,090 | 11,833,087 | 10,951,996 | 10,073,783 | 10,059,936 | 9,992,478 | 9,737,316 | 6,399,338 | 2,952,950 | 2,952,950 | 773,312 |
VI. Tổng tài sản dài hạn khác | 47,074,830 | 50,681,573 | 70,995,907 | 71,017,689 | 62,929,045 | 61,697,644 | 58,047,246 | 57,867,752 | 46,955,774 | 28,927,482 | 35,409,085 | 47,758,508 | 46,095,808 | 40,701,334 | 42,209,748 | 48,496,980 | 22,031,822 | 23,958,044 | 15,626,528 | 18,603,011 |
VII. Lợi thế thương mại | 520,728 | 559,203 | 597,677 | 636,151 | 1,049,517 | 1,101,546 | 1,153,010 | 1,203,909 | 1,255,938 | 1,307,833 | 1,359,365 | 1,410,121 | 2,444,826 | 2,523,705 | 2,601,727 | 2,679,239 | 931,954 | 965,798 | 922,622 | 954,181 |
TỔNG CỘNG TÀI SẢN | 524,684,352 | 493,450,362 | 464,484,694 | 447,360,776 | 417,039,474 | 391,330,538 | 377,621,667 | 361,203,698 | 341,601,215 | 319,105,330 | 233,962,584 | 230,417,689 | 219,638,744 | 210,849,493 | 207,714,674 | 214,937,493 | 220,509,139 | 224,789,551 | 203,007,149 | 197,170,133 |
A. Nợ phải trả | 308,718,618 | 286,518,100 | 268,268,453 | 264,991,288 | 236,174,964 | 221,147,885 | 217,203,532 | 212,799,760 | 201,469,484 | 189,596,618 | 97,890,687 | 98,718,528 | 100,096,479 | 111,402,165 | 113,109,997 | 125,252,007 | 141,731,332 | 149,003,684 | 130,668,570 | 132,414,037 |
I. Nợ ngắn hạn | 246,563,570 | 227,951,712 | 214,974,936 | 214,020,096 | 196,258,996 | 185,305,307 | 190,748,131 | 187,128,409 | 178,927,848 | 173,121,096 | 70,673,122 | 75,081,616 | 81,301,092 | 94,918,698 | 93,266,933 | 101,308,749 | 118,476,910 | 124,703,255 | 121,111,829 | 121,053,194 |
II. Nợ dài hạn | 62,155,048 | 58,566,388 | 53,293,517 | 50,971,192 | 39,915,968 | 35,842,578 | 26,455,401 | 25,671,351 | 22,541,636 | 16,475,522 | 27,217,565 | 23,636,912 | 18,795,387 | 16,483,467 | 19,843,064 | 23,943,258 | 23,254,422 | 24,300,429 | 9,556,741 | 11,360,843 |
B. Nguồn vốn chủ sở hữu | 215,965,734 | 206,932,262 | 196,216,241 | 182,369,488 | 180,864,510 | 170,182,653 | 160,418,135 | 148,403,938 | 140,131,731 | 129,508,712 | 136,071,897 | 131,699,161 | 119,542,265 | 99,447,328 | 94,604,677 | 89,685,486 | 78,777,807 | 75,785,867 | 72,338,579 | 64,756,096 |
TỔNG CỘNG NGUỒN VỐN | 524,684,352 | 493,450,362 | 464,484,694 | 447,360,776 | 417,039,474 | 391,330,538 | 377,621,667 | 361,203,698 | 341,601,215 | 319,105,330 | 233,962,584 | 230,417,689 | 219,638,744 | 210,849,493 | 207,714,674 | 214,937,493 | 220,509,139 | 224,789,551 | 203,007,149 | 197,170,133 |