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 | 2,077,717 | 2,478,598 | 2,254,643 | 2,342,673 | 3,332,560 | 2,172,827 | 1,943,276 | 2,084,406 | 2,005,196 | 1,849,531 | 1,369,460 | 1,367,010 | 787,355 | 1,510,390 | 2,226,386 | 3,252,725 | 1,760,351 | 1,630,176 | 1,685,666 | 2,784,403 |
4. Giá vốn hàng bán | 988,433 | 1,269,172 | 999,419 | 1,074,591 | 1,632,491 | 983,445 | 754,924 | 1,032,199 | 966,218 | 788,394 | 758,105 | 903,051 | 657,006 | 880,963 | 1,058,016 | 1,680,924 | 915,567 | 984,383 | 926,756 | 1,388,356 |
5. Lợi nhuận gộp (3)-(4) | 1,089,284 | 1,209,426 | 1,255,224 | 1,268,082 | 1,700,069 | 1,189,382 | 1,188,352 | 1,052,207 | 1,038,978 | 1,061,137 | 611,355 | 463,959 | 130,349 | 629,427 | 1,168,370 | 1,571,801 | 844,784 | 645,793 | 758,910 | 1,396,047 |
6. Doanh thu hoạt động tài chính | 383,179 | 420,173 | 435,156 | 342,962 | 301,408 | 278,153 | 223,816 | 200,940 | 130,391 | 104,388 | 102,854 | 87,389 | 78,360 | 119,680 | 101,589 | 94,442 | 76,850 | 57,553 | 47,014 | 47,314 |
7. Chi phí tài chính | 243,840 | 178,771 | 140,458 | 74,129 | 75,889 | 80,000 | 100,408 | 92,124 | 89,433 | 88,086 | 89,512 | 90,968 | 89,236 | 151,938 | 154,138 | 162,420 | 125,539 | 99,664 | 79,470 | 80,077 |
-Trong đó: Chi phí lãi vay | 139,906 | 138,247 | 140,458 | 74,129 | 75,889 | 80,000 | 100,408 | 92,124 | 89,433 | 88,086 | 89,512 | 90,874 | 88,352 | 151,082 | 153,298 | 161,340 | 124,676 | 98,889 | 78,682 | 79,192 |
9. Chi phí bán hàng | 77,171 | 55,957 | 64,030 | 83,782 | 184,769 | 44,039 | 28,678 | 56,855 | 26,930 | 33,602 | 54,586 | 80,311 | -22,077 | 51,914 | 91,615 | 184,772 | 39,904 | 44,580 | 60,784 | 162,431 |
10. Chi phí quản lý doanh nghiệp | 170,379 | 159,606 | 143,241 | 179,163 | 106,645 | 73,795 | 79,047 | 110,128 | 68,644 | 104,695 | 87,799 | 182,380 | 106,050 | 80,259 | 64,478 | 133,144 | 83,514 | 91,634 | 90,276 | 102,731 |
11. Lợi nhuận thuần từ hoạt động kinh doanh (5)+(6)-(7)+(8)-(9)-(10) | 981,073 | 1,235,265 | 1,342,651 | 1,273,970 | 1,634,174 | 1,269,701 | 1,204,035 | 994,040 | 984,362 | 939,142 | 482,312 | 197,689 | 35,500 | 464,996 | 959,728 | 1,185,907 | 672,677 | 467,468 | 575,394 | 1,098,122 |
15. Tổng lợi nhuận kế toán trước thuế (11)+(14) | 1,118,746 | 1,276,824 | 1,367,432 | 1,353,140 | 1,655,772 | 1,268,392 | 1,248,782 | 1,022,487 | 989,990 | 959,465 | 500,680 | 180,715 | 48,355 | 483,399 | 979,811 | 1,211,052 | 716,425 | 445,767 | 619,476 | 1,111,192 |
19. Lợi nhuận sau thuế thu nhập doanh nghiệp (15)-(18) | 906,400 | 1,021,470 | 1,082,577 | 1,067,509 | 1,316,685 | 1,000,603 | 1,024,011 | 791,471 | 793,625 | 773,136 | 377,597 | 121,875 | 24,376 | 387,628 | 781,137 | 974,551 | 572,391 | 343,169 | 492,198 | 880,231 |
21. Lợi nhuận sau thuế của cổ đông của công ty mẹ (19)-(20) | 906,400 | 1,021,470 | 1,082,577 | 1,067,495 | 1,316,671 | 1,000,589 | 1,023,846 | 790,984 | 793,401 | 772,973 | 377,435 | 121,813 | 24,253 | 387,513 | 780,935 | 974,399 | 572,264 | 343,107 | 492,085 | 880,005 |
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 | 12,589,361 | 12,383,653 | 11,393,460 | 10,036,448 | 13,022,665 | 12,223,422 | 11,909,878 | 10,481,806 | 7,165,237 | 7,065,392 | 7,044,190 | 7,896,580 | 5,911,228 | 5,708,358 | 5,936,580 | 7,099,011 | 9,770,627 | 8,162,385 | 5,287,694 | 4,368,190 |
I. Tiền và các khoản tương đương tiền | 3,426,879 | 1,003,225 | 2,921,399 | 4,101,549 | 6,766,117 | 7,515,430 | 7,295,225 | 7,019,648 | 4,133,898 | 4,900,731 | 3,888,543 | 3,297,060 | 2,689,495 | 2,309,153 | 3,013,452 | 3,050,907 | 2,225,517 | 4,105,252 | 2,054,379 | 1,388,344 |
II. Các khoản đầu tư tài chính ngắn hạn | 1,458,104 | 1,449,460 | 1,017,357 | 1,070,978 | 2,039,803 | 99,541 | 97,924 | 97,426 | 93,555 | 293,313 | 292,484 | 190,424 | 174,517 | 674,165 | 1,108,729 | 1,894,314 | 1,893,283 | 64,716 | 88,862 | 88,537 |
III. Các khoản phải thu ngắn hạn | 1,941,936 | 4,184,154 | 4,321,763 | 1,612,789 | 1,790,289 | 1,462,240 | 1,354,646 | 1,351,642 | 1,253,786 | 1,222,234 | 1,034,464 | 1,487,714 | 1,630,616 | 1,313,544 | 1,451,733 | 1,532,703 | 1,671,928 | 1,542,202 | 782,997 | 724,237 |
IV. Tổng hàng tồn kho | 251,211 | 228,594 | 510,806 | 639,957 | 782,114 | 1,451,574 | 1,427,450 | 1,178,127 | 885,379 | 555,541 | 554,645 | 582,918 | 280,049 | 289,541 | 286,213 | 519,889 | 1,202,985 | 1,009,599 | 968,779 | 985,989 |
V. Tài sản ngắn hạn khác | 5,511,231 | 5,518,220 | 2,622,135 | 2,611,175 | 1,644,342 | 1,694,637 | 1,734,633 | 834,963 | 798,619 | 93,573 | 1,274,054 | 2,338,464 | 1,136,551 | 1,121,955 | 76,453 | 101,198 | 2,776,914 | 1,440,616 | 1,392,677 | 1,181,083 |
B. Tài sản cố định và đầu tư dài hạn | 40,585,533 | 39,944,787 | 37,622,735 | 37,617,283 | 31,683,665 | 31,970,731 | 32,349,091 | 32,177,007 | 32,786,255 | 31,606,371 | 30,686,319 | 29,976,908 | 31,835,098 | 32,205,269 | 33,843,608 | 32,670,466 | 30,308,549 | 30,598,499 | 31,627,889 | 31,454,343 |
I. Các khoản phải thu dài hạn | 672,812 | 458,785 | 9,624 | 12,169 | 11,615 | 9,617 | 9,668 | 8,222 | 8,222 | 8,222 | 8,222 | 6,110 | 7,500 | 7,500 | 1,257,500 | 8,308 | 7,405 | 7,405 | 958,659 | 8,659 |
II. Tài sản cố định | 225,978 | 235,164 | 403,733 | 413,363 | 409,031 | 417,467 | 417,028 | 418,007 | 419,346 | 427,459 | 431,242 | 438,775 | 437,314 | 434,197 | 440,007 | 450,233 | 449,993 | 461,496 | 469,769 | 473,832 |
III. Bất động sản đầu tư | 27,034,233 | 27,123,753 | 24,864,227 | 25,179,848 | 25,517,457 | 25,836,201 | 26,176,341 | 26,514,396 | 27,040,005 | 27,363,640 | 25,923,481 | 26,268,764 | 26,685,367 | 27,031,141 | 27,386,086 | 27,598,604 | 27,206,349 | 27,564,400 | 27,881,231 | 28,063,677 |
IV. Tài sản dở dang dài hạn | 838,490 | 782,186 | 999,642 | 1,028,319 | 761,824 | 704,824 | 700,593 | 699,496 | 655,311 | 804,504 | 1,282,032 | 1,255,909 | 1,013,392 | 1,001,242 | 971,166 | 959,231 | 883,339 | 773,586 | 795,867 | 640,442 |
V. Các khoản đầu tư tài chính dài hạn | 11,930 | 700,000 | ||||||||||||||||||
VI. Tổng tài sản dài hạn khác | 11,747,369 | 11,260,928 | 11,244,217 | 10,864,971 | 4,835,874 | 4,849,367 | 4,874,580 | 4,347,859 | 4,456,198 | 2,777,227 | 2,797,877 | 1,745,739 | 3,411,768 | 3,433,286 | 3,472,800 | 3,319,896 | 1,409,123 | 1,421,126 | 1,133,731 | 1,160,955 |
VII. Lợi thế thương mại | 66,651 | 83,971 | 101,292 | 118,613 | 135,934 | 153,255 | 170,881 | 189,027 | 207,173 | 225,319 | 243,465 | 261,611 | 279,757 | 297,903 | 316,049 | 334,194 | 352,340 | 370,486 | 388,632 | 406,778 |
TỔNG CỘNG TÀI SẢN | 53,174,894 | 52,328,440 | 49,016,195 | 47,653,731 | 44,706,330 | 44,194,153 | 44,258,969 | 42,658,813 | 39,951,492 | 38,671,763 | 37,730,509 | 37,873,488 | 37,746,326 | 37,913,627 | 39,780,188 | 39,769,477 | 40,079,176 | 38,760,884 | 36,915,583 | 35,822,533 |
A. Nợ phải trả | 12,337,584 | 12,397,892 | 10,107,118 | 9,826,878 | 7,946,987 | 8,751,494 | 9,816,913 | 9,275,421 | 7,354,019 | 6,870,201 | 6,702,083 | 7,222,659 | 7,217,370 | 7,409,046 | 9,663,235 | 10,433,659 | 11,717,909 | 10,972,010 | 9,469,878 | 8,872,448 |
I. Nợ ngắn hạn | 6,021,933 | 5,501,841 | 6,625,267 | 4,472,951 | 4,385,808 | 5,253,990 | 6,294,958 | 5,818,481 | 3,936,431 | 3,426,906 | 2,386,407 | 2,890,056 | 2,857,864 | 3,040,554 | 5,266,410 | 3,490,911 | 4,781,388 | 5,866,685 | 5,344,909 | 4,767,529 |
II. Nợ dài hạn | 6,315,651 | 6,896,051 | 3,481,851 | 5,353,927 | 3,561,179 | 3,497,504 | 3,521,955 | 3,456,940 | 3,417,588 | 3,443,295 | 4,315,676 | 4,332,603 | 4,359,506 | 4,368,492 | 4,396,825 | 6,942,748 | 6,936,521 | 5,105,325 | 4,124,969 | 4,104,919 |
B. Nguồn vốn chủ sở hữu | 40,837,310 | 39,930,548 | 38,909,077 | 37,826,853 | 36,759,343 | 35,442,659 | 34,442,056 | 33,383,392 | 32,597,473 | 31,801,562 | 31,028,426 | 30,650,829 | 30,528,956 | 30,504,581 | 30,116,953 | 29,335,818 | 28,361,267 | 27,788,874 | 27,445,705 | 26,950,085 |
TỔNG CỘNG NGUỒN VỐN | 53,174,894 | 52,328,440 | 49,016,195 | 47,653,731 | 44,706,330 | 44,194,153 | 44,258,969 | 42,658,813 | 39,951,492 | 38,671,763 | 37,730,509 | 37,873,488 | 37,746,326 | 37,913,627 | 39,780,188 | 39,769,477 | 40,079,176 | 38,760,884 | 36,915,583 | 35,822,533 |