!"# $%
&'(#$)*+% ,-# ./0
12,-.34# (
5*+%64-2$%,378941-#
.: 1 ;!
<--.=>(
?;%@A$%B4C-#
DE!%%+% $%# FGGH I,-#
./<-.=#
J-K64-L=M3N C%0(
O2P1QGFG,B>RSJC=L=
M# L@.L=M !T.>-4T
U&',VCJC647<L-#
O<1%. %.,L9-%.%-%JC
-# 4.(
?;!*74<:<1S %-%
4$WX-
%CA4T(64-<*,:.-#
.42<1-.;4N4$64:S>
4YJV74-<-4(
4,ZS><1,-!-
# A4TN3[ RO,
1
,W$%.1= A4$%641
S4 L@-:%M<L,!LM(
57<1 %-;:- %9<1
MT4T*47 V274-0=!LM
# EabE4cE-de;P@7C
%-% <1=V.:464C-0=!LM
-(
3
;<6269:o
p4$%:4oE-J-- :4# EabE4c
E-de,TJ-(
pE-%.%-%<T%!(
pa.%-%-J1-L/64-S(
pa!:4 --:4. 4:(
=>=69:
`# EabE4pE#deL
%%\(#2$% <CS1%$JC@
(521O<;%!-4U-#
,TL44$S[AN7$%1-*0
=!LM# EabE4pE-de 14(
64-2:?7 <-<X@(q3
@@%64n9 # EabE4pE-d
e;4$SN :.(
4
?669:
;<6@
A=B86=CDB86
E2F2=B86
@E&##$,G"HIGJKG (#LM(/01
@@E&##$,
!LM# DiU !LMI 64:4;N647
RLMP# <- 3=
<C%!3=(!LM# *JL4o
64C37u:%(
p!LM74<:S744;7:(
()*+$))$,'
E*S N%-4-LM%M4 %-;
*ST,M;o
p64<14 # B%C-
N*%-;7<17-84o<.N7:
A/,49477<1(
ph4:%M!LM,# @-264- 34\
!P.=(P@%-:<=%N%=
%164Cn<1# (
p64:%M4-,# @74<:
SW<;-JV7-.=<1(52i64-
22 RLMu:%74N%C-64
:4T<C7># (
@Q=(#LM(/01
p!LM@%%9\0CA43%-;(
p!LM@%%9=7:,=-C(
p!LM@%%9=,S: ,=$
A/(
6
N'R)#/01
!LM@;% 74<-44xOT4
*%<-4(
7
N@( !),1-/M(/01
$ /0,'+(` T641:4U A
L,J3C >,3,J3C.
:% L=M(
!LMM,!LMC@%,y
p$ /7+(` 2*3%J1 L,T
# JV CN-%LM%J1@ N4T
4(O%.* # 8-4T4D
# I43%1% CNi
4T O=<x4T%C CNJYC /(
NW( !)%XY%&%)!H
8$ (6 <- %C C
/O=<x(` 14N-%LMJ3
C >,T4LZ,<LX,
J=<{4$:%(
p$ (6` N-9O<x
/C4$(
p$ $(9$.:;b%LM<{4$34(
NZ( !)[3I[J/01
$ <# 3%1%@494,
Y1% CN# (
p$ )` <CN:64:4
-<18*PN/%- W-(
P&3\]^/01
P@=_ (\%H#-X`)!H-a\-MH_ !Rb#c)Ud-b
e(3f
#4TU 7VCJC-# .Y
-J2(^>24Y-#
.14 4Y4, J%$ C->
4 # .64Cn RLM(#14-<C
!LM<N C\2BC>1<CS C
# (
PN=_ (\%H#-X`gh01-i,1-/
p!LM4*7<1%C1MT4 T4947
64C|8@L-94,%.-%MM<C %ZN%
64=%-%4$(
p:-64=7JCC7O64=E!%
Lv# # 5:#(
10
WF3#V/01
W@m(M( #$#nRf%o3#V/01
h42!LM JCN%C-JM;P<1%
$494<- 1<# 641=
,C nN%Y!LM(g941-# .
741<12642!LMM;,JY74J
<-4<164CM;PJ(JCC642!
LM@;C@U4o
OH@OHk,^o3#V/01
E-
642
#4Y .43%
#: M #
>t
]1 64C t
`$% Y
. 7
3%
!LM
• ]-
43%
• 1% A\, %
• E- :4
P
4;
J-- <1 64C 0
=(
• E- J
4(
• h41 =
8P
L <164C
%!(
• h41=
8P4xO<1
64C0=(
• 1 -
M%-%no<nN%
Y!LM,N%Y
* -
N%Y<-(
eC
• h41 = • 0 = - • E4;7
11
- N% Y
T64(
• E-*P
.>C(
* P O -
74 <: N%
Y!LM
<%-7
64i.-!LM# (578:464C,64
2!LMN%n%%93N C;4!
LM(57864C=,642!LM@--LM4o
ph42!LM .>:%=-: 647
PJ%$T64!LM(
ph42!LM .>:1$%-Y. M
78 !(
ph42!LM[)64:-J%$T64
!LM(
WNF3#V/01K"H
4xO8;* 64C=,t# 71<1
AL2642!LMT(sA2J -
JSJC642!LM(
=>?+3,@0A!21
`$%Y.!LM <4SJC94T642!LM,
@N::4<-J!LM1%A\<- @4
94( `$%Y.!LM <464i2@
12
<44$% .>;:-<44,8J: <4
%! 641=(
4xO64:<- # ,!LMT494
64!LM,-J!LMLv<- $%Y.
T494<-4(#24,JY.7=T4943%!
LM94$%P<- 4o
p7S%-%n S <- (
p7<CSRLM C<- (
p7JCC!LM(
?;4$%NSJCT,# T4
94<- %C$% %# -34o
pe3%7=(
#V19,<4641=!LM-#
\i37o
p4$% ARn-9 !A- .>;
641=(
p647641=Y!LM8
@S%! %-641(
Ygp-q(o3\n /01
1%CL 4% AR
nY.!LM,L4;(]11,L
<-8$%$@@T64,j$%
14
$7=,!-!LM# ,-64=7
!LM# # ,4Y# ,<1
64C0=-2*JCCN,y
F3\l%&o3\n/01
4xO64X647
%-641Y!LM-%M-(
gY!LM,JY@647 -:64
i# ,%-641Y.@64
<647%-641-Y.@64XN-
%M-(
_4<641=!LM,<164C@;
3%4$8P,4x <164C%! 0=>
<4(#14P,# B@SJCC C!n
L<- N)(
=FG(
eC <41%O4<%Y!LM/
.<n<1(eC %-7<- T.>*!LM
/<1N%Y(4 <41%O4641=!LM
Cf <464i2@@;@%%9%-: 3
<C/<1N%Y!LM(4xO!3<C
22 !<- ,JT@;C4$ i
2*4N4o
p4/9,4<-(
p4/=<x,4<-(
p4/ <-(
p4/=<x,4=<x(
#141CN <- <@
<CSCN2# @;AOA+N84;
N64-;4 @J:%-%ARn!N%VCJC4YN(
&#[r`%-s/01
3 1 %!!LM
74<:<C!LM/N3%VMT4--3N!
LM,%-:;@ARn<=%(
(Rt`%-s/01o
16
#141N%Y!LM
<- / 3-MCNC /2# <-
MnN%Y!LM,C3% C14@ 4Y
.<- <4(
J-<4642!LM
P2J T@;CT2BF(
17
V@*Ho3#V/01
18
E&!
E43%- :4
' #]/01
p1%A\,Lv(
p]n<1g?!LM(
p]n<1g?%M<-(
5%
g?
uJ#&,g&
p#T<1-(
p#T!LM(
p<;-T(
e--
!LM
(Rt
"^"3T
4NC /
],
]\
vhRt
-
E.640647
?9 \ O#$%&%oEC-,S
<;-,PC
,-A+!LM(
],
]\
ng?u8T
e3J-
nL
+, /01
@6#w##$3 l+, /01
0=!LM RLM-M <{4$%!V
<;,--*$ L- <- /A43
~>7L-94A43%-PM!L-@(
4T,<%!AO@T94 L-<
<[AOA+1M! W1:464C78 !L-(
?<,74L-74@74:464C7 !N7A43Z
\(]@,:%L-OM!;%! 641=94
<64iJV:%L 64:-L-(
u 64:,-L-@;% o
pu-$%o L- :3%$J-JXL-<C
>21L-<-AOA+(
pu-%M4o L- :3%$J-JXL-%M4
:3%$J-JXL-<-(
pu-P4o L-<;N3%$Y,
[NiL-@ (
@PF3#V%'/0&
a! 641=94 64-2$%<1<C
94@<xiTM74S(5::-L-
TBC>144J .
(52$,.>;--:464C-L- LW4ST
<@L-LW4<<@L-
431<34N%n,L @;64LW4>;
<-47Z4;-(h42%! 641
=94@;NCJV2BLo
VNF3#V%'/ !(o3\n -a3X
20
v& 0&
2.
7 =94
L-
&#&0&
wN4
1:641=94L-<(
- Chi phí lịch sử:
E%!=R %! C•@NR
LML-(E%! @N! 4L-<
ZO%!. C,14%!. CJV<2
<!,14 C@%!.2BN! 4L
-N%%!.(
- Vốn lưu độngo
54 L-9%C; N494Y64{7
8,-<C%C4,Y<4<P-<CJZU%P-<C
%CC(
21
3a3=zso3{#l,|}E)H%H#3}sU)4
E)H%H#H
]4944S2L-9<CST,
N<494 CA4,L-B@<C747(
∆ 3a3=z∆ #l,|}∆ E)H%H#3}∆ sU)4
∆ E)H%H#H
8 Thuế thu nhập công ty:
414$% LW4L-,NA-=
L J--<164C<LL-(414$%=4-
J>%.%-%!<34 !-NL-,<34
/BL--U41 C41%C%(
- Các chi phí gián tiếp:
]L-N:@; S%!-1%,2
$%!-1%ST f%CN!-A-=;
LW4L-(
NNvhRtR,%&
`%-fC>31<164CL-(52$<
N4L-9N‚:%-<xi,2%-
p`N4$441(
pE<34(
pE8P4944(
NW‚,"+\XS|%)XwRX`'RX3
]0=494n-@64v<-64(
E-@<-64@;L2 <:$%L-
W1(]3-J0=9 @%nT;C#
<- 74;4<{.73 ;iL-(_@
643<$%L-,264-49482-%
%<1 @,/%YL4 }8LY+%%!;@
N44<1:464C !L-†64-‡%ˆ
; LlL 3%$(
?;-J0 ,-J0=%C@<:
;422M; CA43<L;NN%n7
L4 %!L-(?L- %*%9%C@
T*4=;N!A-.7L4(# ,%C
23
@4T<{4$;N%!94L-(#@@<0
=49\nJ04o
pwN<!A-%!94L-,8J: L-@
%!94L C6474S(
pwN<!A-L4L-,<;C<!A-
7NC%0T4Mv.-J-,8J: L-<@
8T*4=<!A-(
pwN<!A-%! SL-,8J:
L-N74 ><@J-<1-N
64C=(
P+, #%/ _M(0&
P@6#w##$3
1464iT641:641=94
E
41A43414$%
2%!RLMN q
u
DFp
E
I(
!+I21J;",&
E%!RLM%94/! %! %CC
:4%94/(u*C%144/=
l,L *!=-%14@o
ƒ
z
„y
%
(@(
a
Go
-%14(
u
ao
*(
q
ao
A43NT494 94(
]4,%C%!%- ,2$4$%4C
<%- *<- -J-*<-P%!%-