









Fabrinet

308.360USD

+10.910+3.67%

Đóng cửa 07/17, 16:00（ET）Báo giá bị trễ 15 phút

11.05BVốn hóa

33.85P/E TTM



Fabrinet

308.360

+10.910+3.67%

Tổng quan Công ty Tài chính

Báo cáo

Báo cáo thu nhập

Bảng cân đối kế toán

Báo cáo lưu chuyển tiền tệ

Tổng quan

Công ty

Tài chính

Báo cáo

Báo cáo thu nhập

Bảng cân đối kế toán

Báo cáo lưu chuyển tiền tệ

Hàng quý

Hàng quý+Hàng năm

Hàng quý

Hàng năm

YOY

Ẩn các hàng trống

FY2025Q3

FY2025Q2

FY2025Q1

FY2024Q4

FY2024Q3

FY2024Q2

FY2024Q1

FY2023Q4

FY2023Q3

FY2023Q2

FY2023Q1

FY2022Q4

FY2022Q3

FY2022Q2

FY2022Q1

FY2021Q4

FY2021Q3

FY2021Q2

FY2021Q1

FY2020Q4

FY2020Q3

FY2020Q2

FY2020Q1

FY2019Q4

FY2019Q3

FY2019Q2

FY2019Q1

FY2018Q4

FY2018Q3

FY2018Q2

FY2018Q1

FY2017Q4

FY2017Q3

FY2017Q2

FY2017Q1

FY2016Q4

FY2016Q3

FY2016Q2

FY2016Q1

FY2015Q4

FY2015Q3

FY2015Q2

FY2015Q1

FY2014Q4

FY2014Q3

FY2014Q2

FY2014Q1

FY2013Q4

FY2013Q3

FY2013Q2

FY2013Q1

FY2012Q4

FY2012Q3

FY2012Q2

FY2012Q1

Tài sản ngắn hạn

Tiền mặt, các khoản tương đương tiền mặt và đầu tư ngắn hạn

19.73%950.68M

26.20%934.63M

35.50%908.88M

55.98%858.60M

47.39%794.03M

40.37%740.59M

34.21%670.77M

15.12%550.47M

4.61%538.72M

1.49%527.61M

-5.42%499.80M

-12.73%478.15M

1.23%514.99M

8.07%519.87M

6.44%528.41M

12.25%547.93M

11.14%508.75M

8.63%481.04M

22.03%496.44M

11.61%488.12M

11.95%457.76M

15.77%442.84M

15.45%406.80M

31.58%437.33M

31.12%408.89M

34.57%382.50M

33.84%352.36M

16.51%332.37M

7.82%311.85M

10.97%284.23M

3.83%263.27M

0.27%285.27M

6.04%289.24M

-3.91%256.13M

2.41%253.56M

11.21%284.51M

7.24%272.76M

5.25%266.56M

1.19%247.59M

9.58%255.84M

8.85%254.34M

40.66%253.27M

49.32%244.68M

55.95%233.48M

48.38%233.66M

40.56%180.06M

42.00%163.86M

29.62%149.72M

25.57%157.48M

14.29%128.10M

-13.98%115.39M

--115.51M

--125.41M

--112.08M

--134.14M

- Tiền mặt và các khoản tương đương tiền mặt

-20.31%306.90M

20.84%403.66M

29.95%400.68M

77.20%409.97M

66.90%385.11M

33.18%334.05M

20.79%308.34M

16.85%231.37M

-14.27%230.74M

-9.29%250.83M

-5.43%255.26M

-34.65%198.00M

12.57%269.14M

30.86%276.53M

53.75%269.91M

34.40%302.97M

6.67%239.10M

-3.96%211.31M

4.16%175.55M

24.66%225.43M

34.69%224.14M

-4.75%220.03M

-23.38%168.53M

14.38%180.84M

16.85%166.41M

71.32%231.00M

97.06%219.98M

18.14%158.10M

4.23%142.41M

57.48%134.83M

5.45%111.63M

-6.29%133.82M

6.78%136.63M

-34.82%85.62M

10.89%105.86M

26.40%142.80M

-0.77%127.96M

17.32%131.36M

--95.47M

--112.98M

--128.95M

--111.97M

----

--115.51M

--125.41M

--112.08M

--132.35M

-Đầu tư ngắn hạn

57.43%643.77M

30.61%530.97M

40.22%508.19M

40.59%448.63M

32.77%408.92M

46.88%406.54M

48.21%362.43M

13.90%319.10M

25.27%307.98M

13.74%276.78M

-5.40%244.54M

14.37%280.16M

-8.83%245.85M

-9.78%243.34M

-19.44%258.50M

-6.75%244.96M

15.42%269.65M

21.06%269.72M

34.68%320.89M

2.42%262.69M

-3.65%233.62M

47.06%222.81M

79.98%238.27M

47.18%256.49M

43.11%242.48M

1.41%151.51M

-12.70%132.38M

15.07%174.27M

11.03%169.44M

-12.38%149.40M

2.66%151.63M

6.87%151.45M

5.39%152.61M

26.12%170.51M

-2.90%147.70M

-0.81%141.71M

15.48%144.81M

-4.32%135.20M

--152.12M

--142.87M

--125.40M

--141.30M

----

--0.00

--1.79M

Các khoản phải thu

12.75%658.30M

16.33%680.09M

23.87%662.69M

11.41%592.45M

4.00%583.88M

9.56%584.61M

12.26%535.01M

17.44%531.77M

22.15%561.42M

34.11%533.60M

32.45%476.57M

29.95%452.79M

31.13%459.62M

10.84%397.87M

10.63%359.81M

12.31%348.43M

8.12%350.52M

11.83%358.96M

14.02%325.23M

13.62%310.23M

17.61%324.19M

16.79%321.00M

6.09%285.24M

10.59%273.05M

12.97%275.65M

6.18%274.86M

-2.38%268.86M

-6.60%246.91M

-2.76%244.00M

7.46%258.86M

29.50%275.42M

34.77%264.35M

45.78%250.92M

63.39%240.89M

52.23%212.68M

45.34%196.15M

43.38%172.13M

41.63%147.43M

29.43%139.72M

33.39%134.95M

1.31%120.05M

-14.52%104.10M

-14.25%107.94M

-14.61%101.17M

-3.60%118.50M

-7.30%121.77M

-8.69%125.88M

-7.62%118.47M

3.75%122.93M

34.28%131.36M

12.60%137.86M

--128.25M

--118.48M

--97.82M

--122.43M

-Các khoản và hối phiếu phải thu

12.75%658.30M

16.33%680.09M

23.87%662.69M

11.41%592.45M

8.06%583.88M

12.42%584.61M

15.71%535.01M

21.04%531.77M

21.14%540.34M

35.17%520.02M

33.36%462.35M

30.54%439.33M

44.32%446.05M

20.82%384.73M

19.89%346.69M

23.43%336.55M

9.04%309.08M

11.50%318.43M

5.68%289.16M

4.63%272.67M

6.92%283.47M

9.20%285.58M

5.76%273.62M

5.54%260.60M

8.65%265.11M

1.03%261.52M

-6.07%258.70M

-6.60%246.91M

-2.76%244.00M

7.46%258.86M

29.50%275.42M

34.77%264.35M

45.78%250.92M

63.39%240.89M

52.23%212.68M

45.34%196.15M

43.38%172.13M

41.63%147.43M

29.43%139.72M

33.39%134.95M

1.31%120.05M

-14.52%104.10M

-14.25%107.94M

-14.61%101.17M

-3.60%118.50M

-7.30%121.77M

-8.69%125.88M

-7.62%118.47M

3.75%122.93M

34.28%131.36M

12.60%137.86M

--128.25M

--118.48M

--97.82M

--122.43M

-Các khoản phải thu khác

----

55.37%21.08M

3.27%13.58M

8.38%14.22M

13.35%13.46M

-67.26%13.57M

-67.56%13.15M

-63.62%13.12M

-68.38%11.88M

1.76%41.44M

14.42%40.53M

210.39%36.07M

201.81%37.57M

286.26%40.72M

165.63%35.42M

14.40%11.62M

--12.45M

--10.54M

--13.34M

--10.16M

----

Hàng tồn kho

17.00%531.34M

17.94%489.16M

0.07%440.40M

-10.85%463.21M

-18.06%454.13M

-22.70%414.76M

-16.66%440.10M

-6.74%519.58M

22.45%554.25M

10.65%536.54M

13.50%528.05M

31.98%557.14M

28.12%452.64M

30.34%484.87M

37.07%465.25M

36.27%422.13M

21.73%353.28M

26.37%372.00M

5.57%339.43M

5.51%309.79M

1.67%290.21M

5.93%294.38M

15.49%321.51M

13.94%293.61M

19.12%285.43M

16.19%277.89M

9.13%278.40M

7.97%257.69M

6.67%239.62M

11.57%239.17M

24.15%255.10M

31.50%238.66M

49.77%224.63M

52.19%214.38M

43.31%205.48M

38.96%181.50M

18.41%149.98M

10.22%140.86M

11.43%143.38M

4.85%130.61M

17.47%126.66M

32.16%127.80M

36.12%128.67M

40.03%124.57M

14.33%107.83M

-2.99%96.70M

-14.60%94.53M

-13.82%88.96M

-4.62%94.31M

-3.49%99.68M

3.88%110.69M

--103.22M

--98.88M

--103.29M

--106.55M

Chi phí trả trước

107.02%19.40M

197.95%17.73M

48.96%9.43M

35.30%10.62M

-11.66%9.37M

-37.24%5.95M

-59.08%6.33M

-32.49%7.85M

-22.75%10.61M

8.19%9.48M

48.65%15.47M

2.00%11.63M

28.87%13.73M

179.05%8.77M

154.07%10.40M

111.11%11.40M

135.48%10.65M

-36.15%3.14M

-35.13%4.09M

-38.84%5.40M

-63.22%4.52M

-49.85%4.92M

-42.49%6.31M

9.50%8.83M

29.93%12.30M

7.81%9.81M

39.07%10.98M

27.83%8.06M

148.84%9.47M

277.98%9.10M

124.84%7.89M

102.50%6.31M

59.76%3.80M

139.98%2.41M

46.05%3.51M

45.85%3.11M

4.80%2.38M

-26.57%1.00M

46.76%2.40M

26.26%2.13M

8.35%2.27M

51.44%1.37M

17.17%1.64M

-12.43%1.69M

-19.50%2.10M

-32.38%902.00K

-41.46%1.40M

-45.93%1.93M

-63.03%2.60M

-71.71%1.33M

-19.95%2.39M

--3.57M

--7.05M

--4.72M

--2.98M

Tài sản ngắn hạn khác

13.38%84.73M

28.04%77.39M

120.13%87.54M

104.78%87.81M

88.67%74.73M

49.09%60.45M

24.16%39.77M

68.47%42.88M

35.79%39.61M

41.73%40.54M

29.52%32.03M

12.53%25.45M

-8.75%29.17M

-21.82%28.61M

62.38%24.73M

3.24%22.62M

97.62%31.97M

375.92%36.59M

-51.35%15.23M

98.91%21.91M

208.94%16.18M

52.42%7.69M

380.68%31.30M

18.71%11.02M

-52.61%5.24M

-36.74%5.04M

-15.06%6.51M

123.11%9.28M

270.40%11.05M

73.20%7.97M

47.16%7.67M

-48.14%4.16M

-54.09%2.98M

45.37%4.60M

55.15%5.21M

129.47%8.02M

96.40%6.50M

-19.06%3.17M

-18.28%3.36M

-2.13%3.50M

-20.02%3.31M

-13.20%3.91M

10.37%4.11M

-27.15%3.57M

-57.58%4.14M

-48.05%4.51M

-55.66%3.72M

-51.55%4.90M

146.99%9.75M

134.22%8.68M

470.84%8.40M

--10.12M

--3.95M

--3.71M

--1.47M

Tổng tài sản ngắn hạn

17.13%2.24B

21.74%2.20B

24.64%2.11B

21.79%2.01B

12.41%1.92B

9.62%1.81B

9.02%1.69B

8.35%1.65B

15.95%1.70B

14.43%1.65B

11.76%1.55B

12.77%1.53B

17.13%1.47B

15.04%1.44B

17.64%1.39B

19.12%1.35B

14.85%1.26B

16.89%1.25B

12.30%1.18B

10.90%1.14B

10.67%1.09B

12.71%1.07B

14.62%1.05B

19.84%1.02B

21.02%987.51M

18.86%950.11M

13.31%917.11M

6.96%854.31M

5.75%815.98M

11.27%799.33M

18.94%809.35M

18.63%798.75M

27.80%771.58M

28.51%718.40M

26.84%680.45M

27.75%673.29M

19.17%603.75M

13.98%559.02M

10.14%536.44M

13.47%527.04M

8.67%506.64M

21.41%490.45M

25.08%487.05M

27.61%464.48M

20.45%466.22M

9.43%403.94M

3.91%389.38M

0.92%363.99M

9.41%387.07M

14.78%369.15M

1.94%374.73M

--360.67M

--353.76M

--321.61M

--367.58M

Tài sản dài hạn

Tài sản cố định ròng

17.48%360.51M

5.86%330.05M

1.18%316.37M

0.19%312.58M

-1.20%306.86M

2.20%311.79M

4.89%312.69M

5.27%311.98M

4.73%310.57M

3.01%305.09M

7.34%298.12M

19.58%296.36M

25.92%296.56M

26.06%296.16M

18.26%277.75M

4.86%247.83M

4.57%235.51M

4.61%234.94M

7.51%234.85M

12.18%236.34M

7.72%225.22M

5.78%224.60M

0.74%218.46M

-4.08%210.69M

-5.84%209.08M

-4.59%212.31M

-0.52%216.85M

1.27%219.64M

2.62%222.05M

4.00%222.54M

5.90%217.99M

21.56%216.88M

34.86%216.38M

34.23%213.99M

42.80%205.84M

26.84%178.41M

19.73%160.44M

49.69%159.41M

47.00%144.15M

44.64%140.65M

35.65%134.00M

9.44%106.50M

0.95%98.06M

0.04%97.24M

0.62%98.78M

-0.95%97.32M

-1.01%97.13M

-0.73%97.21M

1.85%98.17M

11.10%98.25M

18.53%98.13M

--97.92M

--96.39M

--88.44M

--82.79M

Giá trị thương mại và tài sản vô hình khác

-10.47%2.17M

-19.11%2.06M

-15.28%2.20M

-3.05%2.32M

-1.78%2.43M

-23.20%2.55M

-22.40%2.60M

-31.76%2.39M

-31.23%2.47M

-14.41%3.32M

-18.48%3.35M

-19.74%3.51M

-21.48%3.59M

-11.20%3.88M

-0.96%4.11M

1.37%4.37M

-39.55%4.58M

-44.27%4.37M

-42.91%4.15M

-43.20%4.31M

-4.60%7.57M

-1.82%7.84M

-13.65%7.26M

-12.82%7.59M

-20.87%7.94M

-14.78%7.98M

-12.19%8.41M

-9.72%8.71M

5.49%10.03M

23.60%9.37M

18.49%9.58M

1833.07%9.65M

2476.15%9.51M

2260.44%7.58M

4046.15%8.09M

264.23%499.00K

720.00%369.00K

517.31%321.00K

282.35%195.00K

90.28%137.00K

-51.61%45.00K

-53.98%52.00K

-62.50%51.00K

-56.10%72.00K

-52.55%93.00K

-52.72%113.00K

-55.41%136.00K

-56.84%164.00K

-57.94%196.00K

-56.94%239.00K

-53.00%305.00K

--380.00K

--466.00K

--555.00K

--649.00K

Tài sản dài hạn khác

4.99%12.18M

-9.28%11.29M

-3.95%11.50M

-14.13%10.93M

4.05%11.60M

5.01%12.44M

8.81%11.97M

20.08%12.73M

13.25%11.14M

10.01%11.85M

8.26%11.00M

-7.14%10.60M

49.70%9.84M

63.12%10.77M

69.77%10.16M

94.25%11.42M

42.45%6.57M

-43.91%6.60M

-53.33%5.99M

-55.49%5.88M

-24.20%4.62M

112.99%11.77M

136.03%12.83M

146.36%13.21M

-9.81%6.09M

-17.55%5.53M

-28.87%5.43M

-31.23%5.36M

-6.55%6.75M

12.54%6.70M

10.39%7.64M

113.13%7.79M

82.12%7.22M

23.29%5.96M

-6.64%6.92M

-21.74%3.66M

-6.97%3.97M

15.08%4.83M

71.07%7.41M

69.07%4.67M

42.29%4.26M

38.42%4.20M

43.80%4.33M

24.34%2.76M

-3.04%3.00M

-14.57%3.03M

-22.32%3.01M

-6.91%2.22M

21.99%3.09M

34.38%3.55M

42.28%3.88M

--2.39M

--2.53M

--2.64M

--2.73M

Tổng tài sản dài hạn

16.82%374.86M

5.09%343.39M

0.86%330.07M

-0.39%325.83M

-1.02%320.88M

2.04%326.77M

4.73%327.26M

5.36%327.11M

4.58%324.19M

3.04%320.25M

7.01%312.48M

17.77%310.47M

25.67%309.99M

26.39%310.81M

19.20%292.02M

6.93%263.62M

3.90%246.66M

0.70%245.91M

2.70%244.99M

6.50%246.53M

6.41%237.40M

8.14%244.20M

3.40%238.55M

-0.95%231.48M

-6.58%223.11M

-5.36%225.82M

-1.92%230.70M

-0.26%233.71M

2.45%238.82M

4.87%238.61M

6.50%235.21M

28.35%234.32M

41.47%233.11M

38.25%227.52M

45.53%220.85M

25.51%182.57M

19.14%164.78M

48.60%164.57M

48.14%151.76M

45.35%145.46M

35.77%138.31M

10.24%110.75M

2.15%102.44M

0.49%100.08M

0.41%101.87M

-1.54%100.46M

-1.98%100.28M

-1.09%99.59M

2.08%101.46M

11.35%102.04M

16.14%102.31M

--100.69M

--99.39M

--91.63M

--88.09M

Tổng tài sản

17.09%2.62B

19.19%2.54B

20.79%2.44B

18.13%2.34B

10.26%2.24B

8.39%2.13B

8.30%2.02B

7.85%1.98B

13.97%2.03B

12.41%1.97B

10.93%1.86B

13.58%1.84B

18.53%1.78B

16.90%1.75B

17.90%1.68B

16.94%1.62B

12.90%1.50B

13.89%1.50B

10.52%1.43B

10.09%1.38B

9.88%1.33B

11.83%1.32B

12.36%1.29B

15.38%1.26B

14.77%1.21B

13.29%1.18B

9.88%1.15B

5.32%1.09B

4.99%1.05B

9.73%1.04B

15.89%1.04B

20.71%1.03B

30.73%1.00B

30.73%945.92M

30.97%901.30M

27.26%855.86M

19.16%768.53M

20.36%723.59M

16.75%688.20M

19.12%672.50M

13.53%644.94M

19.19%601.20M

20.39%589.49M

21.78%564.56M

16.29%568.09M

7.05%504.41M

2.65%489.67M

0.48%463.58M

7.81%488.53M

14.02%471.19M

4.69%477.04M

--461.36M

--453.15M

--413.24M

--455.67M

Nợ phải trả

Nợ ngắn hạn

-Các khoản phải trả khác

41.99%87.43M

26.68%74.54M

153.32%85.12M

85.00%68.78M

31.71%61.58M

26.69%58.84M

-13.16%33.60M

8.38%37.18M

22.80%46.75M

-10.28%46.45M

-17.27%38.69M

-14.59%34.31M

1.78%38.07M

10.37%51.77M

93.61%46.77M

9.61%40.16M

30.71%37.41M

49.46%46.91M

11.59%24.16M

64.78%36.64M

74.83%28.62M

77.94%31.38M

3.77%21.65M

12.71%22.24M

5.89%16.37M

5.31%17.64M

24.92%20.86M

-11.17%19.73M

-33.76%15.46M

-43.30%16.75M

-44.16%16.70M

-39.95%22.21M

83.59%23.34M

104.46%29.53M

147.40%29.91M

206.92%36.98M

42.39%12.71M

16.68%14.45M

206.44%12.09M

107.94%12.05M

143.00%8.93M

394.41%12.38M

414.09%3.94M

-61.30%5.79M

-92.76%3.67M

-95.46%2.50M

-102.28%-1.26M

-78.61%14.97M

-28.92%50.73M

222.50%55.17M

857.81%55.01M

--70.02M

--71.37M

--17.11M

--5.74M

Chi phí trích trước

27.26%56.59M

36.97%49.71M

21.63%57.18M

-4.89%42.03M

-15.02%44.47M

-18.27%36.29M

-13.99%47.01M

-2.08%44.20M

23.01%52.33M

16.22%44.41M

38.44%54.66M

20.04%45.13M

24.06%42.54M

18.89%38.21M

36.35%39.48M

33.12%37.60M

-13.75%34.29M

17.80%32.14M

-5.76%28.96M

10.73%28.24M

49.06%39.76M

7.26%27.28M

3.25%30.73M

13.42%25.51M

6.38%26.67M

-11.75%25.43M

1.24%29.76M

-2.56%22.49M

-10.97%25.07M

14.92%28.82M

55.71%29.40M

13.29%23.08M

52.53%28.16M

13.78%25.08M

-24.23%18.88M

25.68%20.37M

7.99%18.46M

45.57%22.04M

54.21%24.91M

25.10%16.21M

30.97%17.10M

37.19%15.14M

45.19%16.16M

38.71%12.96M

22.05%13.05M

29.65%11.04M

18.29%11.13M

19.59%9.34M

-6.25%10.70M

-17.13%8.51M

-24.68%9.41M

--7.81M

--11.41M

--10.27M

--12.49M

Nợ vay và nợ thuê tài chính ngắn hạn

----

-100.00%0.00

-75.00%3.04M

-50.00%6.08M

-25.06%9.12M

-0.08%12.16M

0.00%12.16M

0.07%12.16M

0.08%12.17M

0.00%12.16M

-1.62%12.16M

-2.49%12.16M

-3.12%12.16M

233.22%12.16M

236.95%12.36M

240.72%12.47M

240.61%12.55M

-1.43%3.65M

-93.08%3.67M

-93.09%3.66M

-92.29%3.68M

-92.41%3.70M

8.07%52.95M

36.92%52.92M

26.90%47.76M

100.54%48.75M

-2.00%49.00M

-28.43%38.65M

4.55%37.64M

-32.48%24.31M

33.33%50.00M

500.00%54.00M

242.86%36.00M

500.00%36.00M

153.04%37.50M

-37.94%9.00M

-37.94%10.50M

-37.94%6.00M

22.63%14.82M

0.00%14.50M

0.00%16.92M

0.00%9.67M

0.00%12.09M

59.33%14.50M

97.21%16.92M

--9.67M

--12.09M

--9.10M

--8.58M

-Nợ ngắn hạn

----

-100.00%0.00

10.86%38.86M

96.08%38.84M

61.70%33.82M

435.42%34.80M

-20.32%35.06M

-58.73%19.81M

-30.28%20.92M

-78.33%6.50M

22.22%44.00M

700.00%48.00M

400.00%30.00M

--30.00M

272.67%36.00M

-37.94%6.00M

----

-0.08%9.66M

0.00%9.67M

--9.67M

0.00%9.67M

51.82%9.67M

97.39%9.67M

----

--9.67M

--6.37M

--4.90M

-Nợ thuê tài chính ngắn hạn

----

--9.00K

--10.00K

----

-52.04%200.00K

-23.96%311.00K

-9.91%391.00K

-11.75%398.00K

-15.07%417.00K

-14.26%409.00K

26.53%434.00K

31.10%451.00K

43.99%491.00K

31.77%477.00K

181.15%343.00K

--344.00K

--341.00K

--362.00K

--122.00K

--0.00

----

Nợ phải trả hoãn lại

----

68.95%3.25M

91.97%3.64M

261.71%6.35M

17.98%1.98M

36.48%1.92M

4.99%1.89M

81.68%1.75M

7.97%1.68M

-27.41%1.41M

-23.56%1.80M

-57.37%966.00K

-30.50%1.56M

--1.94M

--2.36M

--2.27M

--2.24M

----

Nợ ngắn hạn khác

41.99%87.43M

26.68%74.54M

153.32%85.12M

85.00%68.78M

23.15%61.58M

17.49%58.84M

-25.40%33.60M

2.46%37.18M

25.02%50.00M

-6.67%50.08M

-7.19%45.04M

-13.28%36.29M

3.03%39.99M

10.17%53.67M

93.15%48.53M

9.55%41.84M

27.02%38.82M

44.35%48.71M

5.06%25.12M

56.07%38.20M

86.68%30.56M

91.33%33.74M

14.63%23.91M

6.14%24.48M

5.89%16.37M

5.31%17.64M

24.92%20.86M

3.83%23.06M

-33.76%15.46M

-43.30%16.75M

-44.16%16.70M

-39.95%22.21M

83.59%23.34M

104.46%29.53M

147.40%29.91M

206.92%36.98M

42.39%12.71M

16.68%14.45M

206.44%12.09M

107.94%12.05M

52.23%8.93M

134.38%12.38M

192.01%3.94M

-61.30%5.79M

-88.83%5.87M

-90.71%5.28M

-97.61%1.35M

-79.03%14.97M

-27.75%52.49M

210.72%56.83M

723.22%56.54M

--71.43M

--72.65M

--18.29M

--6.87M

Tổng nợ ngắn hạn

24.03%675.05M

36.23%663.16M

26.47%575.98M

15.78%557.94M

-1.93%544.27M

-11.43%486.78M

-13.47%455.43M

-10.51%481.88M

10.41%554.99M

9.91%549.60M

9.84%526.36M

21.18%538.49M

37.25%502.66M

26.58%500.04M

34.82%479.22M

32.87%444.36M

11.85%366.24M

26.06%395.04M

9.90%355.45M

6.83%334.42M

7.14%327.45M

5.32%313.38M

5.77%323.42M

15.89%313.05M

6.44%305.64M

5.58%297.55M

1.92%305.78M

-13.22%270.12M

-8.20%287.16M

-0.43%281.84M

11.43%300.01M

21.72%311.27M

36.63%312.81M

36.64%283.06M

39.43%269.24M

41.25%255.72M

36.64%228.94M

51.67%207.15M

44.25%193.10M

50.09%181.05M

23.23%167.56M

14.37%136.58M

9.99%133.87M

6.80%120.63M

-9.82%135.97M

-22.61%119.42M

-30.60%121.71M

-35.55%112.95M

-12.46%150.78M

61.14%154.31M

50.86%175.37M

--175.26M

--172.24M

--95.76M

--116.24M

Nợ dài hạn

Nợ vay và nợ thuê tài chính dài hạn

100.30%4.01M

11.65%4.42M

-15.25%3.43M

5407.58%3.63M

-38.82%2.00M

-39.64%3.96M

-58.50%4.05M

-99.60%66.00K

-83.76%3.27M

-72.53%6.55M

-64.54%9.76M

-46.56%16.68M

-41.55%20.16M

-37.50%23.86M

-33.45%27.54M

-31.24%31.21M

-27.50%34.49M

-25.62%38.17M

-22.31%41.38M

-21.32%45.39M

-18.67%47.58M

-14.64%51.32M

-11.41%53.27M

-5.33%57.69M

364.47%58.50M

276.51%60.13M

210.92%60.13M

168.44%60.94M

-51.67%12.60M

-45.71%15.97M

-40.97%19.34M

-37.12%22.70M

--26.06M

1860.80%29.41M

991.97%32.76M

702.22%36.10M

-100.00%0.00

-80.00%1.50M

-66.67%3.00M

-57.14%4.50M

-50.00%6.00M

-47.95%7.50M

-46.51%9.00M

-45.43%10.50M

-44.60%12.00M

-40.15%14.41M

-36.49%16.83M

-33.44%19.24M

-30.86%21.66M

2.26%24.08M

81.94%26.49M

--28.91M

--31.33M

--23.55M

--14.56M

-Nợ dài hạn

----

-100.00%0.00

-83.34%3.04M

-71.44%6.08M

-62.51%9.12M

-44.43%15.20M

-39.99%18.24M

-36.36%21.28M

-33.33%24.32M

-30.76%27.36M

-28.57%30.40M

-26.66%33.44M

-25.00%36.48M

-31.50%39.51M

-27.26%42.55M

-24.17%45.59M

-19.12%48.63M

-5.33%57.69M

364.47%58.50M

276.51%60.13M

210.92%60.13M

168.44%60.94M

-51.67%12.60M

-45.71%15.97M

-40.97%19.34M

-37.12%22.70M

--26.06M

1860.80%29.41M

991.97%32.76M

702.22%36.10M

-100.00%0.00

-80.00%1.50M

-66.67%3.00M

-57.14%4.50M

-50.00%6.00M

-47.95%7.50M

-46.51%9.00M

-45.43%10.50M

-44.60%12.00M

-40.15%14.41M

-36.49%16.83M

-33.44%19.24M

-30.86%21.66M

2.26%24.08M

81.94%26.49M

--28.91M

--31.33M

--23.55M

--14.56M

-Nợ thuê tài chính dài hạn

100.30%4.01M

11.65%4.42M

-15.25%3.43M

5407.58%3.63M

752.34%2.00M

731.09%3.96M

526.28%4.05M

-95.53%66.00K

-87.77%235.00K

-81.56%476.00K

-79.91%647.00K

-61.66%1.48M

-53.10%1.92M

-45.51%2.58M

-34.37%3.22M

-34.45%3.85M

-18.43%4.10M

-17.30%4.74M

5.85%4.91M

--5.87M

--5.02M

--5.73M

--4.63M

----

Nợ dài hạn khác

22.40%31.68M

16.40%30.82M

26.70%30.98M

8.51%26.30M

13.51%25.88M

21.40%26.48M

27.15%24.45M

17.00%24.24M

-0.09%22.80M

-3.60%21.81M

-14.29%19.23M

-9.64%20.72M

0.37%22.82M

-2.34%22.63M

-2.22%22.44M

-0.46%22.93M

27.43%22.73M

25.51%23.17M

23.78%22.95M

29.26%23.03M

25.62%17.84M

36.96%18.46M

43.20%18.54M

34.75%17.82M

-14.79%14.20M

-13.70%13.48M

-15.19%12.95M

-8.94%13.22M

19.95%16.66M

23.19%15.62M

20.07%15.26M

65.81%14.52M

69.63%13.89M

65.37%12.68M

74.83%12.71M

20.42%8.76M

22.38%8.19M

23.31%7.67M

22.43%7.27M

31.02%7.27M

30.91%6.69M

22.17%6.22M

16.45%5.94M

12.89%5.55M

-27.82%5.11M

-22.88%5.09M

-27.88%5.10M

-24.15%4.92M

0.18%7.08M

-2.64%6.60M

6.54%7.07M

--6.48M

--7.07M

--6.78M

--6.64M

Tổng nợ dài hạn

13.95%37.06M

3.70%36.27M

8.38%36.44M

19.68%34.83M

0.91%32.52M

1.99%34.98M

-5.74%33.62M

-33.05%29.11M

-33.89%32.23M

-33.49%34.30M

-35.62%35.67M

-26.62%43.47M

-21.47%48.75M

-21.79%51.57M

-20.00%55.40M

-19.01%59.24M

-10.54%62.08M

-10.08%65.93M

-8.39%69.25M

-7.61%73.15M

-8.79%69.40M

-4.58%73.32M

-0.37%75.59M

2.87%79.17M

137.01%76.09M

123.83%76.84M

104.63%75.87M

91.31%76.96M

-24.94%32.10M

-20.52%34.33M

-21.16%37.08M

-12.00%40.23M

381.30%42.77M

323.13%43.20M

322.83%47.03M

265.38%45.71M

-35.18%8.89M

-30.00%10.21M

-30.78%11.12M

-26.80%12.51M

-19.89%13.71M

-25.20%14.58M

-26.72%16.07M

-32.48%17.09M

-40.46%17.11M

-36.44%19.50M

-34.68%21.93M

-28.48%25.31M

-25.15%28.74M

1.16%30.68M

58.33%33.57M

--35.40M

--38.40M

--30.32M

--21.20M

Tổng các khoản nợ

23.46%712.11M

34.05%699.43M

25.22%612.41M

16.01%592.77M

-1.78%576.79M

-10.64%521.76M

-12.98%489.05M

-12.19%510.99M

6.49%587.22M

5.85%583.89M

5.13%562.02M

15.56%581.96M

28.74%551.41M

19.66%551.60M

25.88%534.62M

23.56%503.60M

7.93%428.32M

19.21%460.97M

6.44%424.70M

3.91%407.57M

3.96%396.85M

3.29%386.70M

4.55%399.01M

13.01%392.22M

19.57%381.73M

18.42%374.39M

13.22%381.65M

-1.26%347.08M

-10.21%319.26M

-3.09%316.17M

6.58%337.09M

16.61%351.50M

49.51%355.58M

50.10%326.25M

54.86%316.27M

55.73%301.44M

31.20%237.83M

43.79%217.36M

36.21%204.22M

40.54%193.56M

18.41%181.27M

8.81%151.16M

4.39%149.94M

-0.39%137.72M

-14.73%153.08M

-24.90%138.92M

-31.25%143.64M

-34.37%138.26M

-14.77%179.52M

46.72%184.99M

52.02%208.93M

--210.65M

--210.64M

--126.08M

--137.44M

Vốn cổ đông

Vốn cổ phần phổ thông

6.66%230.35M

4.41%218.84M

3.98%210.90M

7.45%222.44M

7.69%215.97M

7.62%209.60M

7.72%202.83M

5.05%207.02M

4.94%200.53M

4.52%194.76M

4.57%188.29M

3.81%197.06M

4.21%191.09M

4.97%186.33M

4.62%180.06M

7.86%189.83M

6.46%183.38M

6.62%177.51M

7.21%172.10M

10.91%176.00M

11.05%172.25M

9.52%166.49M

8.28%160.53M

4.28%158.68M

4.57%155.12M

6.09%152.02M

7.45%148.25M

13.85%152.17M

14.77%148.33M

17.71%143.29M

25.27%137.97M

30.17%133.67M

31.24%129.24M

27.02%121.73M

18.32%110.14M

14.42%102.69M

12.62%98.48M

12.55%95.84M

12.27%93.09M

10.48%89.74M

9.65%87.44M

9.34%85.15M

13.64%82.91M

13.70%81.23M

13.46%79.74M

13.53%77.88M

8.60%72.96M

8.57%71.45M

8.01%70.28M

8.22%68.60M

9.77%67.19M

--65.81M

--65.07M

--63.39M

--61.21M

Lợi nhuận giữ lại

19.43%2.01B

20.39%1.92B

20.17%1.84B

20.22%1.76B

19.65%1.68B

18.92%1.60B

19.39%1.53B

20.38%1.46B

20.97%1.40B

21.14%1.34B

20.77%1.28B

19.72%1.22B

19.16%1.16B

18.52%1.11B

17.75%1.06B

17.08%1.02B

15.93%973.88M

15.35%936.39M

15.43%901.01M

15.04%868.06M

16.41%840.04M

17.14%811.77M

18.00%780.54M

19.32%754.58M

18.37%721.63M

17.74%692.99M

16.19%661.48M

15.35%632.42M

17.05%609.65M

17.91%588.60M

20.13%569.29M

21.53%548.26M

20.72%520.86M

21.56%499.20M

21.25%473.91M

15.90%451.14M

14.69%431.47M

12.39%410.65M

9.59%390.85M

12.63%389.24M

12.21%376.21M

27.04%365.36M

30.60%356.64M

36.13%345.60M

40.44%335.27M

32.17%287.61M

35.91%273.07M

37.30%253.87M

34.54%238.73M

-2.76%217.60M

-21.83%200.92M

--184.90M

--177.44M

--223.77M

--257.02M

Vốn dự trữ

6.67%229.96M

4.42%218.45M

3.99%210.50M

7.46%222.04M

7.71%215.57M

7.64%209.21M

7.73%202.43M

5.06%206.62M

4.95%200.14M

4.53%194.37M

4.58%187.90M

3.81%196.67M

4.22%190.71M

4.98%185.94M

4.63%179.67M

7.88%189.44M

6.47%182.99M

6.64%177.13M

7.22%171.72M

10.94%175.61M

11.07%171.87M

9.54%166.10M

8.30%160.15M

4.28%158.30M

4.58%154.74M

6.11%151.64M

7.47%147.87M

13.88%151.80M

14.81%147.96M

17.75%142.91M

25.34%137.59M

30.26%133.29M

31.34%128.87M

27.11%121.37M

18.38%109.77M

14.47%102.33M

12.67%98.12M

12.60%95.48M

12.31%92.73M

10.52%89.39M

9.69%87.09M

9.38%84.80M

13.70%82.56M

13.76%80.88M

13.52%79.39M

13.59%77.53M

8.64%72.62M

8.61%71.10M

8.05%69.94M

8.26%68.25M

9.82%66.84M

--65.46M

--64.73M

--63.04M

--60.86M

Trừ: Cổ phiếu quỹ

46.37%337.80M

50.60%303.02M

20.27%234.32M

47.48%230.78M

32.06%201.21M

28.05%194.83M

32.31%194.83M

34.93%156.47M

66.02%152.36M

74.21%152.16M

68.60%147.26M

50.97%115.97M

21.44%91.78M

27.51%87.34M

12.13%76.81M

58.18%75.58M

43.37%68.50M

12.68%47.78M

113.23%47.78M

327.86%42.40M

--42.40M

--22.41M

--9.91M

----

Các khoản lãi lỗ không ảnh hưởng đến lợi nhuận giữ lại

283.53%8.55M

-44.03%2.35M

258.06%11.86M

61.29%-3.14M

25.84%-4.66M

254.64%4.20M

50.18%-7.50M

36.57%-8.12M

8.81%-6.28M

47.70%-2.71M

-96.53%-15.06M

-104.17%-12.79M

0.73%-6.89M

-213.16%-5.19M

-96.26%-7.66M

-446.29%-6.27M

33.17%-6.94M

23.00%-1.66M

-50.27%-3.90M

51.93%-1.15M

-13043.04%-10.38M

-99.81%-2.15M

-122.05%-2.60M

-89.82%-2.39M

-102.56%-79.00K

-408.02%-1.08M

-667.96%-1.17M

-261.21%-1.26M

96.07%-39.00K

83.29%-212.00K

-79.13%206.00K

-158.88%-348.00K

-232.93%-993.00K

-375.28%-1.27M

2195.35%987.00K

1443.18%591.00K

2773.08%747.00K

45.06%-267.00K

--43.00K

---44.00K

--26.00K

---486.00K

----

Tổng vốn chủ sở hữu

14.87%1.91B

14.37%1.84B

19.37%1.83B

18.87%1.75B

15.17%1.66B

16.42%1.61B

17.49%1.53B

17.15%1.47B

17.32%1.44B

15.42%1.38B

13.64%1.30B

12.69%1.25B

14.46%1.23B

15.68%1.20B

14.52%1.15B

14.17%1.11B

15.01%1.07B

11.67%1.04B

12.35%1.00B

12.90%974.41M

12.61%933.41M

15.82%928.33M

16.25%890.70M

16.49%863.10M

12.69%828.89M

11.05%801.53M

8.30%766.16M

8.71%740.94M

13.32%735.54M

16.48%721.77M

20.93%707.46M

22.93%681.57M

22.31%649.10M

22.41%619.66M

20.88%585.03M

15.76%554.42M

14.45%530.70M

12.49%506.22M

10.11%483.98M

12.21%478.94M

11.73%463.68M

23.13%450.03M

27.03%439.55M

31.21%426.84M

34.30%415.01M

27.70%365.48M

29.06%346.03M

29.76%325.32M

27.42%309.01M

-0.33%286.20M

-15.75%268.11M

--250.71M

--242.52M

--287.16M

--318.23M

Đơn vị tiền tệ

USD

Ý kiến kiểm toán

KeyAI

