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 | 62,862,398 | 42,332,284 | 21,739,452 | 27,451,788 | 47,955,856 | 47,284,619 | 38,974,698 | 41,172,043 | 28,791,594 | 13,384,639 | 18,239,222 | 34,478,172 | 30,116,315 | 37,480,741 | 23,305,458 | 35,923,421 | 35,989,817 | 23,352,469 | 15,470,516 | 38,464,244 |
4. Giá vốn hàng bán | 49,776,513 | 35,332,613 | 23,693,642 | 30,246,755 | 36,208,361 | 36,644,667 | 34,528,471 | 28,363,383 | 22,984,053 | 18,103,498 | 18,023,838 | 26,217,840 | 18,413,296 | 26,986,417 | 20,008,967 | 30,241,372 | 29,612,674 | 19,944,575 | 13,382,536 | 29,315,897 |
5. Lợi nhuận gộp (3)-(4) | 13,073,504 | 6,994,501 | -1,955,140 | -2,818,983 | 11,739,545 | 10,650,560 | 4,434,904 | 12,804,471 | 5,758,303 | -4,719,151 | 205,072 | 8,239,986 | 11,698,283 | 10,456,021 | 3,285,454 | 5,580,023 | 6,301,044 | 3,414,198 | 1,985,950 | 8,859,811 |
6. Doanh thu hoạt động tài chính | 8,572,435 | 10,300,290 | 18,940,713 | 5,630,560 | 1,311,631 | 4,189,228 | 10,066,516 | 2,529,341 | 9,998,675 | 10,352,827 | 10,737,739 | 3,212,402 | 1,536,362 | 3,917,045 | 7,128,520 | 11,780,480 | 4,693,043 | 6,744,100 | 8,934,083 | 8,611,984 |
7. Chi phí tài chính | 7,603,299 | 8,613,126 | 7,276,953 | 6,040,548 | 8,209,852 | 4,472,301 | 3,794,874 | 2,269,396 | 5,064,995 | 4,163,347 | 2,787,411 | 2,788,287 | 2,814,957 | 2,925,425 | 2,769,540 | 3,519,563 | 3,100,654 | 2,596,569 | 3,605,637 | 2,091,552 |
-Trong đó: Chi phí lãi vay | 5,608,268 | 5,622,417 | 4,829,728 | 5,379,584 | 5,504,380 | 3,194,591 | 3,331,489 | 2,953,960 | 3,036,936 | 2,689,078 | 2,372,279 | 2,560,860 | 2,686,664 | 2,623,808 | 2,705,898 | 2,725,497 | 3,003,737 | 3,073,404 | 2,617,903 | 2,087,958 |
9. Chi phí bán hàng | 5,158,086 | 3,637,934 | 3,320,582 | 3,116,062 | 3,225,379 | 3,120,746 | 2,581,036 | 3,683,344 | 1,914,861 | 1,912,816 | 1,734,578 | 2,019,498 | 1,280,340 | 2,057,833 | 1,693,896 | 3,465,357 | 2,025,864 | 1,438,472 | 1,368,152 | 4,701,774 |
10. Chi phí quản lý doanh nghiệp | 3,511,074 | 3,339,958 | 3,436,064 | 5,046,501 | 3,778,148 | 3,051,254 | 3,213,035 | 5,170,071 | 3,756,101 | 2,832,070 | 4,589,518 | 9,515,758 | 5,769,054 | 5,756,755 | 3,135,593 | 6,312,236 | 2,309,420 | 2,319,240 | 2,512,722 | 4,232,800 |
11. Lợi nhuận thuần từ hoạt động kinh doanh (5)+(6)-(7)+(8)-(9)-(10) | 5,590,131 | 2,187,347 | 2,937,338 | -11,388,010 | -2,144,358 | 4,186,920 | 4,801,848 | 4,207,641 | 4,989,886 | -3,316,636 | 1,827,019 | -2,876,914 | 3,358,772 | 3,616,591 | 2,807,019 | 4,057,631 | 3,469,873 | 3,762,943 | 3,310,779 | 6,235,812 |
15. Tổng lợi nhuận kế toán trước thuế (11)+(14) | 4,705,397 | 4,092,545 | 2,493,879 | 1,305,848 | 4,475,332 | 3,635,529 | 4,264,287 | 3,954,741 | 5,252,320 | 1,558,581 | 1,928,153 | -6,368,911 | 3,314,566 | 3,614,331 | 2,785,750 | 4,231,438 | 3,608,563 | 2,693,614 | 3,428,345 | 6,254,950 |
19. Lợi nhuận sau thuế thu nhập doanh nghiệp (15)-(18) | 2,014,911 | 718,556 | 1,335,076 | 494,669 | 567,268 | 399,975 | 589,149 | 410,321 | 506,346 | 553,122 | 512,031 | -9,248,870 | 257,066 | 601,565 | 867,698 | 1,550,974 | 1,435,539 | 896,210 | 505,330 | 3,589,530 |
21. Lợi nhuận sau thuế của cổ đông của công ty mẹ (19)-(20) | 5,294,923 | -3,518,796 | 7,934,469 | -158,766 | -669,037 | 1,824,140 | 1,066,235 | 1,558,987 | 946,781 | 3,392,329 | 2,453,756 | -5,964,033 | -351,336 | 1,449,869 | 2,094,056 | 1,102,742 | 1,540,067 | 2,045,732 | 438,441 | 4,607,397 |
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 | 423,990,500 | 351,053,988 | 350,049,998 | 342,609,157 | 298,026,710 | 279,229,101 | 291,950,102 | 272,222,529 | 269,408,836 | 257,499,676 | 169,506,762 | 163,350,836 | 180,400,355 | 167,653,553 | 162,828,936 | 164,454,221 | 182,768,718 | 185,917,400 | 189,221,713 | 201,493,474 |
I. Tiền và các khoản tương đương tiền | 27,040,242 | 28,565,428 | 26,653,084 | 29,289,535 | 16,882,015 | 18,445,846 | 17,449,584 | 26,209,213 | 26,449,568 | 42,208,684 | 15,241,944 | 19,653,270 | 21,262,502 | 23,302,535 | 23,042,288 | 28,175,943 | 30,288,635 | 26,969,148 | 10,999,921 | 18,488,606 |
II. Các khoản đầu tư tài chính ngắn hạn | 6,424,590 | 4,219,258 | 4,416,936 | 5,671,500 | 7,369,738 | 4,919,214 | 7,151,127 | 4,367,612 | 2,196,725 | 6,096,584 | 3,648,828 | 6,758,243 | 7,601,808 | 10,327,516 | 5,969,254 | 11,763,511 | 4,987,739 | 870,606 | 9,483,443 | 10,419,573 |
III. Các khoản phải thu ngắn hạn | 217,470,663 | 168,284,080 | 177,746,167 | 165,398,901 | 152,023,108 | 144,449,651 | 149,222,786 | 117,446,829 | 129,462,314 | 104,422,003 | 83,585,995 | 74,342,928 | 83,792,891 | 64,858,568 | 59,565,070 | 55,764,939 | 58,665,039 | 62,466,261 | 60,437,375 | 68,076,284 |
IV. Tổng hàng tồn kho | 128,229,866 | 106,890,810 | 99,346,636 | 92,730,270 | 83,672,447 | 84,742,609 | 91,911,380 | 98,527,655 | 85,750,571 | 80,978,106 | 52,375,294 | 50,910,386 | 55,382,094 | 56,696,855 | 62,787,770 | 57,224,825 | 72,027,916 | 82,724,131 | 84,452,449 | 83,273,298 |
V. Tài sản ngắn hạn khác | 44,825,139 | 43,094,412 | 41,887,175 | 49,518,951 | 38,079,402 | 26,671,781 | 26,215,225 | 25,671,220 | 25,549,658 | 23,794,299 | 14,654,701 | 11,686,009 | 12,361,060 | 12,468,079 | 11,464,554 | 11,525,003 | 16,799,389 | 12,887,254 | 23,848,525 | 21,235,713 |
B. Tài sản cố định và đầu tư dài hạn | 367,483,444 | 371,076,200 | 343,898,795 | 327,007,916 | 327,360,635 | 319,948,038 | 304,927,080 | 302,584,761 | 286,162,181 | 271,458,225 | 271,859,761 | 263,973,098 | 253,202,280 | 251,294,495 | 257,003,769 | 259,813,564 | 247,241,896 | 241,266,647 | 224,391,138 | 207,079,197 |
I. Các khoản phải thu dài hạn | 15,381,144 | 27,769,220 | 10,997,880 | 7,829,676 | 7,416,267 | 14,153,728 | 10,051,662 | 10,020,595 | 8,226,617 | 7,393,553 | 1,395,175 | 598,956 | 1,070,427 | 2,938,211 | 7,421,708 | 7,235,669 | 6,503,227 | 6,413,897 | 1,166,098 | 1,143,048 |
II. Tài sản cố định | 186,833,298 | 184,376,245 | 175,829,606 | 159,594,207 | 147,864,388 | 143,635,620 | 135,367,481 | 122,908,696 | 114,594,496 | 113,397,188 | 127,068,186 | 130,455,105 | 123,390,828 | 126,706,848 | 125,039,799 | 125,080,437 | 120,698,373 | 119,489,039 | 114,066,902 | 108,679,270 |
III. Bất động sản đầu tư | 15,067,665 | 16,709,756 | 15,899,295 | 38,210,694 | 39,451,116 | 39,780,799 | 39,607,843 | 38,400,267 | 39,287,565 | 39,659,054 | 38,162,022 | 35,128,444 | 34,584,614 | 34,349,500 | 34,418,773 | 34,965,684 | 33,422,672 | 33,207,072 | 33,081,926 | 33,546,796 |
IV. Tài sản dở dang dài hạn | 109,297,386 | 99,642,283 | 98,121,221 | 95,874,248 | 111,509,466 | 101,571,105 | 100,099,331 | 111,164,089 | 104,964,522 | 91,985,388 | 87,439,287 | 80,303,903 | 76,459,340 | 69,574,468 | 70,447,979 | 71,941,052 | 62,715,186 | 59,514,001 | 59,202,791 | 48,182,151 |
V. Các khoản đầu tư tài chính dài hạn | 23,657,660 | 30,220,404 | 33,296,747 | 15,252,380 | 11,014,438 | 10,657,937 | 10,228,952 | 11,170,860 | 10,535,545 | 10,523,548 | 10,313,117 | 9,151,771 | 7,264,511 | 7,126,676 | 7,424,927 | 7,413,792 | 13,240,747 | 12,450,799 | 5,985,927 | 4,671,124 |
VI. Tổng tài sản dài hạn khác | 15,585,811 | 10,643,692 | 9,350,167 | 9,754,086 | 9,533,951 | 9,512,825 | 8,871,342 | 8,155,687 | 7,704,726 | 7,540,788 | 6,445,160 | 6,475,455 | 8,395,762 | 8,369,508 | 9,879,092 | 10,653,126 | 8,744,619 | 8,097,158 | 8,687,032 | 8,674,998 |
VII. Lợi thế thương mại | 1,660,480 | 1,714,600 | 403,879 | 492,625 | 571,009 | 636,024 | 700,469 | 764,567 | 848,710 | 958,706 | 1,036,814 | 1,859,464 | 2,036,798 | 2,229,284 | 2,371,491 | 2,523,804 | 1,917,072 | 2,094,681 | 2,200,462 | 2,181,810 |
TỔNG CỘNG TÀI SẢN | 791,473,944 | 722,130,188 | 693,948,793 | 669,617,073 | 625,387,345 | 599,177,139 | 596,877,182 | 574,807,290 | 555,571,017 | 528,957,901 | 441,366,523 | 427,323,934 | 433,602,635 | 418,948,048 | 419,832,705 | 424,267,785 | 430,010,614 | 427,184,047 | 413,612,851 | 408,572,671 |
A. Nợ phải trả | 627,217,065 | 559,830,905 | 536,196,058 | 521,595,497 | 478,444,829 | 461,474,523 | 460,565,227 | 439,194,193 | 418,345,604 | 396,914,172 | 306,808,076 | 268,177,346 | 269,305,555 | 274,560,500 | 280,058,250 | 288,510,783 | 305,459,007 | 303,486,797 | 291,500,509 | 287,972,083 |
I. Nợ ngắn hạn | 470,411,783 | 414,505,239 | 394,383,059 | 386,669,534 | 344,773,342 | 338,939,145 | 316,175,727 | 296,551,641 | 286,327,011 | 264,119,744 | 148,450,387 | 144,444,929 | 148,238,154 | 159,335,062 | 162,523,560 | 174,675,122 | 183,306,409 | 192,732,567 | 189,055,700 | 183,615,768 |
II. Nợ dài hạn | 156,805,282 | 145,325,666 | 141,812,999 | 134,925,963 | 133,671,487 | 122,535,378 | 144,389,500 | 142,642,552 | 132,018,593 | 132,794,428 | 158,357,689 | 123,732,417 | 121,067,401 | 115,225,438 | 117,534,690 | 113,835,661 | 122,152,598 | 110,754,230 | 102,444,809 | 104,356,315 |
B. Nguồn vốn chủ sở hữu | 164,256,879 | 162,299,283 | 157,752,735 | 148,021,576 | 146,942,516 | 137,702,616 | 136,311,955 | 135,613,097 | 137,225,413 | 132,043,729 | 134,558,447 | 159,146,588 | 164,297,080 | 144,387,548 | 139,774,455 | 135,757,002 | 124,551,607 | 123,697,250 | 122,112,342 | 120,600,588 |
TỔNG CỘNG NGUỒN VỐN | 791,473,944 | 722,130,188 | 693,948,793 | 669,617,073 | 625,387,345 | 599,177,139 | 596,877,182 | 574,807,290 | 555,571,017 | 528,957,901 | 441,366,523 | 427,323,934 | 433,602,635 | 418,948,048 | 419,832,705 | 424,267,785 | 430,010,614 | 427,184,047 | 413,612,851 | 408,572,671 |