!"# $% &'(#$)*
+% ,-# ./012,
-.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-.;4N
4$64:S>4YJV74-<-4(
4,ZS><1,-!-
# A4TN3[ RO,
,W$%.1= A4$%641
S4 L@-:%M<L,!LM(
57<1 %-;:- %9<1
449@N\%7;@;-%* .4
94CA43<L2(
1
S9]4?Y^V_ER4`@
4;27<1(4T,4947 37W
C-L:% -(#494@WX%C@4Y
943(5: N ,/N-# .
@@%W2V\0%-;<1Z(
@@# .E%9DEaIbE4cEde(
?;-%*4947T# EabE4cE#d
ef/@@%%9 :94-<C!LM
7<1(# EabE4cE#de # N-
- .=<L@:464CTM74S(g#
4J--=<Lg?hM>!,YJ--
.,!- -.2<1i;[/$%
494 - ,-@7S%-;( 64CT
@N<j=!:464C!LM-(
J1 2-64
-# ! -0= dE^f<:(
E!2$,-0=-L-P<C!LM/N
E-64 T*4T\;6420=
- :.(
h4i$% k4:?giE9. N
1%$l<L# Ea
bE4cE#deO$3:2;4 %!:464C
-0=!LM 91(
m43%-PnLTO641=i7 o
!"#$%$&'()%*+,-./0"& 1
&23"%45"'6 L41 278,9+):
2(
;<5<=
MT4T*47 V274-0=!LM
# EabE4cE-de;P@7C
2
%-% <1=V.:464C-0=!LM
-(
>?515<=
p4$%:4oE-J-- :4# EabE4
cE-de,TJ-(
pE-%.%-%<T%!(
pa.%-%-J1-L/64-S(
pa!:4 --:4. 4:(
@A@5<=
`# 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;J T\ON :.(
3
B55<=
>?5CD@E;5@FGE;5
H1I1@E;5
CH%""#+J!KLJMNJ'"OP'./0
CCH%""#+
!LM# DiU !LMI 64:4;N647
RLMP# <- 3=
<C%!3=(!LM# *JL4o
pE@4;N647RLMP>4R
LM(
p_4;N @!(
p_4;N @<kO%!(
CQRKL./0
p!LM[ 647RLM <
647>4!LM(
p!LMNA-=L)4$
, N)N%Y!LM(
p#RLM!LMDIN$%94
$%L2*N*(
CSMN./0
$%4 %%7: 64-23
$ :!LM(!LMNAO194-
4Y4 9477:7<1,-<-o
rs<4$%4,!LM .$%44Y
tA/(
rs<4%%7:,!LM .-%*
4947u:%,- C-?=%.
v4w.(
4
!"#$%&'
p!LM74<:17<,73JV-
%.:C<-<x%14,3J# ,+,yP@
CJ%!73,%- JC64C(
p!LMW74<:7,74 1%1
<:<N789%- 4(8<-,<-
-<LZ78%-;-u:%$%4L:4
78 <C# (u@u:%B C%!JC
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># (
CT@'"OP'./0
p!LM@%%9\0CA43%-;(
p!LM@%%9=7:,=-C(
p!LM@%%9=,S: ,=$
A/(
Q&U("./0
5
!LM@;% 74<-44xOT4
*%<-4(
QC' (+0,.P'./0
V$ /0,'+(` T641:4U A
L,J3C >,3,J3C.
:% L=M(
p $ 11+(%02$-#"3`
U;J4,.<1:7 ,*4-
L:%:%,. L=M(
p$ #` ;C-%!CA43
%J@,4P4,Y,\,*S\,,
T:4,y
p$ )` ;-%*-494T4LZ
4U-$LMU7(# ,# W:-<C
;/-%!64%-
K!LM(
p$ 2$-%04
QQ' (W"./0
V$ 5` @PFS>A4(M
! V N:94 C4
(
p$ ` @TFS1zS(
M! V N:94 C
=(
p$ 2` @TzS(M!
V N:94 -L-94(
QS' (+M,X."#+P'Y%
V$ #6/($,(` <@ C13%,
98JC/<- [L 4!JC<-
;641=(
6
p$ 6/($,(` LT.>-JCC7
13%,9,8JC/JT*J <-(
QT' (Z%""%-./0
V$ /7` 2--=!LM
N43%JV7(? 14# :
:JV-<{4$<-4o!LM*,34,LlL/
64{,!LMM,!LMC@%,y
p$ /7+(` 2*3%J1 L,T
# JV CN-%LM%J1@ N4T
4(O%.* # 8-4T4
D# I43%1% CN
i 4T O=<x4T%C CNJYC
/(
Q[' ($\]$%$( K
8$ (6 <- %C C
/O=<x(` 14N-%LMJ3
C >,T4LZ,<LX,
J=<{4$:%(
p$ (6` N-9O<x
/C4$(
p$ $(9$.:;b%LM<{4$34(
Q^' (_2L_M./0
V$ <# 3%1%@494,
Y1% CN# (
p$ )` <CN:64:4
-<18*PN/%- W-(
S%278`./0
SC@a'7$K",\b( K,c7,PKa Ud"e(Yf,d
g'2h
7
#4TU 7VCJC-# .Y
-J2(^>24Y-#
.14 4Y4, J%$ C->
4 # .64Cn RLM(#14-<C
!LM<N C\2BC>1<CS C
# (
SQ@a'7$K",\bij/0,k+0,.
p!LM4*7<1%C1MT4 T494
7%-;<1pA/P%-;(?-.=
<1f%C-%*-MT4M;64-2CA43
<L,P@\0-.=<1 <1CA43<
L2(
p]C!LM NR LM\M! @:464C<
4TU W %.!LM-#
.(g:464C@ 0%-;7<1
@74<NC%0,L=M(?Y74!
f;:-CA43>(
SS@a'7$K",\b,K+!K(!l"%-h\ m'
\],\]
ph4-24*!LM# .7
<1,J3<;N:L2* f74 S*
4A/, S<7:7<1, S-%
N @>T=(
p# ,L!3$!LM U7$
$, @,U7CA43<L-
.=<1(u@9:4TUCJCJV-=$,
@..<C!LMN3%(
p CCJC@;N:JVo
r!3%(
r13%,9
8
r^C/(
T"92Y"#./0
pE@S%-%4$L,S L =4-
:LO64=%-%4$(
pM!RLMN%%-%(
pE@<CS !CJCCN<1(
pE@L-94,%.-CA43,<L,L=M<C@:4
64C|8@L-94,%.-%MM<C %ZN%
64=%-%4$(
p:-64=7JCC7O64=E!%
Lv# # 5:#(
[I2"Z./0
[Cn'P'"#"oUh$p2"Z./0
h42!LM JCN%C-JM;P<1%
$494<- 1<# 641=
,C nN%Y!LM(g941-# .
741<12642!LMM;,JY74J
<-4<164CM;PJ(JCC642!
LM@;C@U4o
RKCRKm+`p2"Z./0
E-
64
2
#4Y . 4
3%
#:M#
> t
]1 64C t
`$% Y
. 7
3%
!
• ]-
4 3%
• 1% A\, %
J1 Lv
<- $% Y
.(
• g JY
.;4;
4(
9
LM
a
! !
LM
• gY . 7 =
P
4;(
• E-J
4 P %X 3,
Y.4,y
• * 0
=7-8
! %
! L - -
8J%$
0 =
:(
• ^- - <1 64C
0 = ; 4;
J%$@0
647 ; 641 =
8P
(
h41
= !
LM
• E- :4
P
4;
J--<164C0
=(
• E-J
4(
• h41=
8 P
L <1
64C%!(
• h41 =
8 P 4x
O<164C0=(
• 1 -
M %-% n o <n
N% Y ! LM,
N%Y *
- N% Y
<-(
eC
• h41 =
-N%Y
T64(
• E- * P
.>C(
• 0=-
* P O -
74 <: N%
Y ! LM
<%- 7
• E4; 7
<C7>
<- 8
4; C
43%OT494
<- (
e-
-
n
!
LM
• E-P
J# (
• E-J--
! O = <x
<- (
• E-
<-(
• a!
<C,J-
- !,<;
M ! R
LM(
• -A+ A1%
!LM(
• n
• ^- - <1 64C
-- -
C%-%ARn(
• `$%-M;
n!LM(
10
g?u(
5:1$% <P :642!LM@n3
64i.-!LM# (578:464C,64
2!LMN%n%%93N C;4!
LM(57864C=,642!LM@--LM4o
ph42!LM .>:%=-: 647
PJ%$T64!LM(
ph42!LM .>:1$%-Y. M
78 !(
ph42!LM[)64:-J%$T64
!LM(
[QI2"Z./0N!K
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
@ <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(
11
?;4$%NSJCT,# T4
94<- %C$% %# -34o
pe3%7=(
pe3-%-%<- ,j
3%+% $%,641=J:e-,74:(
pa.-CA43<L <1CN,8L-
94(
p^-- !<x93(
pE-3T641 C13%,98JC/N(
pE-3T64<-1491(
=B!!21
a!!LM %!<CS: 7 <-
7RLM!LM,<CS C <CS4Y
C /(MT4%!!LM 2<124@
;Lv1# ,TN<CS<;-
@ L<1J:%-%%WP 1:@;AC(
8<-,%!!LMW641:<;!
<- 43%,P@$=7-<-
.>641=(
=C.,@DE,?A!21
h41=!LM 641=PY.
<- (? <4<x64i642!
LM2@C>3-<44 C>14! :464C
!LM# (74< <464i
<4<@ARn3 %%C93(E@9
.JCAC<4 o
ph41=3%4$<- <(
pP<- (
EC9 74Lv1:-<;# (`
9*3LlLv1:LN64-,8N<;4Y,
12
*:7 !(`9*LlLv1:74!
3.(
#V19,<4641=!LM-#
\i37o
p4$% ARn-9 !A- .>;
641=(
p647641=Y!LM8
@S%! %-641(
]iq,r'p27o,-./0
1%CL 4% AR
nY.!LM,L4;(]11,L
<-8$%$@@T64,j
$%$7=,!-!LM# ,-64=7
!LM# # ,4Y# ,
<164C0=-2*JCCN,y
I279$%p27o./0
4xO64X647
%-641Y!LM-%M-(
gY!LM,JY@647 -:64
i# ,%-641Y.@64
<647%-641-Y.@64XN
-%M-(
_4<641=!LM,<164C@;
3%4$8P,4x <164C%! 0=><4
(#14P,# B@SJCC C!nL
<- N)(
=FG(
eC <41%O4<%Y!LM/
.<n<1(eC %-7<- T.>*!LM
/<1N%Y(4 <41%O4641=!LM
13
Cf <464i2@@;@%%9%-:
3[<=%14@@>-<4(# -*C
W@%%9<; <;-AO!LM@NRLM\
M!<1<(#4TUC 44U7$
-8L=M*VCJC<CS4YN4
(4$,Cf%C44TUCJC4$N-
<@<S %7 <- (
==G)+)A!21
e--!LM <4<-64iVMT4
JCC7NRLM\M!/<1,<;-
!LM,%-: 3[<=%%@;C>
1<CS4YN4 (E-%.%-%--!LM@;-%
LMJYo
pe-- <C<- # (
pa!-J-- !<- O=<x(
pe--<- 64:C/=<x(
p51S <;-=;CA43<L8
.M<- *T(
p];-2*CJC7(
pe--<- 6464:<-
<-(
pe--<- 644$%<-(
=HA-DE,?A!21
? <4<1\642!LM(]4 Y@-:
64i9ARno
p4NC /(
p-A+N%Y!LM(
pnN%Y!LM(
2b
14
# 1 4N<- O\74
<C/<1N%Y!LM(4xO!3<C
22 !<- ,JT@;C4$ i
2*4N4o
p4/9,4<-(
p4/=<x,4<-(
p4/ <-(
p4/=<x,4=<x(
#141CN <- <@<C
SCN2# @;AOA+N84;N
64-;4 @J:%-%ARn!N%VCJC4YN(
%"_sb$,t./0
3 1 %!!LM
74<:<C!LM/N3%VMT4--3N!
LM,%-:;@ARn<=%(
'Uub$,t./0o
#141 N% Y !LM
<- / 3-MCNC /2# <-
MnN%Y!LM,C3% C14@ 4Y
.<- <4(
J-<4642!LM
P2J T@;CT2BF(
15
ZC)Kp2"Z./0
16
H%
E43%- :4
&"8./0
p1%A\,Lv(
paX3]g (
h$ti]
pe37=(
pgY.%-%n(
pa.-}L-(
4$%
64%X3,
1S
vM$&. *+
,-
pa-%n(
p^CCN(
Hop2K"h
p^TJC,J--(
p2(
pe37JCCN(
E$%$
=,!
-,<4%-%n(
I27o,-./0
pgY%-641(
pE-%-641(
P
E3%$
5"K"&
pE4;7 <C
<- (
pC 43%(
b$,t./0
p? %-(
p]n<1g?!LM(
p]n<1g?%M<-(
5%
g?
vM"%+i%
p#T<1-(
p#T!LM(
p<;-T(
e--
!LM
'Uu
!`!2X
4NC /
],
]\
wjUu
-
E.640647
?9 \ R"#$%$oEC-,S
<;-,PC
,-A+!LM(
],
]\
ng?u8T
e3J-
nL
*+,-./0
C5"x""#29*+,-./0
0=!LM RLM-M <{4$%!V
<;,--*$ L- <- /
A432V%MM:641=!LM(]-$%L-
94,0=!LMU%! ;4N!3<C
L-78<1*T# (]$%L-
<- ,L4N,@;/%Y Lv1
N64-647:464C<1L-(u$,0=!LM
9NAOA+--\3L-(4T<%C2
1 0=!LMNL--64-J64<1
:464CL-J=C\1641=<(
CC0"82*+,-./0
M!0=!LM V%MM:641=
(u$;\%-J!LM /# @;
L -9641=,0=!LM9
NMT44o
p?--N*$L-94 <- /$%
%# < M(
pa!,--N*L-<641=(
peCA-439<641=oDFIL
-<<C DQIPL-(
CQ%U("/%
u:%,- 64Cn,8J: -
!@94(u M!-L-94
@;N% o
pu-94 C=(
pu-1VL42CA43<L8UC
%!(
17
pu->C%08=:@C%08=
(
pu- }8JC:(
pu-<-(
~>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%$J-JXL-%M
4 :3%$J-JXL-<-(
pu-P4o L-<;N3%$Y
, [NiL-@ (
CSI2"Z$&./%
a! 641=94 64-2$%<1<C
94@<xiTM74S(5::-L
-TBC>144J
.(52$,.>;--:464C-L- LW4
ST<@L-LW4<<
@L- 431<34N%n,L @;64LW4>
;<-47Z4;-(h42%
! 641=94@;NCJV2BLo
18
ZQI2"Z$&. 'p27o,-,c2\
Q*+,-&U\2P'/%
#4LW7: JCL-444
iL-,@JY<C4DLW7 I
DLW7IL-!OPS(h4$LW7
LW7L-74NA-= ;4S(%
! !L-,\RLM4*<RLMN4$
.>;--L-(52.>LZ;--<%C N
4$ 4•
`N4$<%C-!A-;4 7L-,
2$<%C--!A-N!L-O-
7:(
QCwjUu%!"oia&U\2
- Chi phí cơ hội:
E%!. <C4$% %C3LR
LM4Y L-(E%!.<%C <C
v%CN! %!(
- Chi phí chìm:
E%!2 %!/%-<@641=
:L-(52$,LZL-@N:<2%! f
/ACY(u@,%!2<N! 4L-(_>L
%!2<N! 4L- 2%! <C
>1:641=94L-<(
- Chi phí lịch sử:
19
w%,-/%
2.
7=94
L-
%"%/%
wN4
T 64 43
1<34N%n
':"82
2*p27o,-
`i4$641
=D#a5,€qq,aaI
y'p27o,-
E3% $ P
L-
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(
2c2@ztp2{"9+|}H(K$K"2}tY(3
VH(K$K"K
]4944S2L-9<CST,
N<494 CA4,L-B@<C747(
~2c2@z~"9+|}~H(K$K"2}~tY(3
V~H(K$K"K
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
$%!-1%ST f%CN!-A-=;
LW4L-(
QQwjUuU+$%
`%-fC>31<164CL-(52$<
N4L-9N‚:%-<xi,2%-
@; N!PL-.<JZU%
<C94(`%-B S%!1 4$%1
L- Yf S%!.(#14L-@
20
%!.94FGH,%-zH,<@%!.
@!1%-Wi %!.LD431<34
LIBNA-=O*o
•2L"oYL2/'n'z•2L"oYL2}+$%}€•2L
"oYL2
•+$%‚
ƒFGHrzHrDFGH„zHI
ƒFz,zH
QS%!"#p27o,-,c2\ p27o,- "b
u-@;N:%9,%9P(
4T,;641=94,[TAOA+L-N%
C=N94 JV>4(52$,B<
<CCN / 4L-(E@$-J:
N641=94641= N(
QT'"$\]$%$\xU\b&U\2
#4L-JY…%9o
p#4(
p#494(
p#4 N(
eC=L-N N JV>4TB!1
LW4 N(?;N4L-,@;:JV
-o1%8-1%(a.%-%N41%
-1%[<-4>-$%LW4 (
\]$%$"o$#4JYo
puW7 -L-(
pPLW7L-(
\]$%$"%"o$#4JYo
p`N4$441(
pE<34(
pE8P4944(
21
Q[ƒ+!*7\W|$(\xU\b&U\2
]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%$(
?;-J0 ,-J0=%C@<:
;422M; CA43<L;NN%n7
L4 %!L-(?L- %*%9%C@
T*4=;N!A-.7L4(# ,%C
@4T<{4$;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-
N64C=(
S*+,-"$.aP'/%
SC5"x""#2
1464iT641:641=94
431<34L-(L-@#a5‰G<43N
PL-N6443T494L-(_43T494
L-%CJV43P:94 C@
22
..T= !(52$,43T494
;4! %!L-(
_431<34! %!.94, --
%CC<94 L-43N - 94WXP
*<-,14L-JV(#14L
-@.243;4L-
%C.43(E%!RLMBNA-=
T= %M4 8L-(
SQ"$.ij/0a!X$h
E%!RLMJ%$ %! 8L-%CC<
44Y@(E%!RLMJ%$JYoE%!RLM
N %!RLM>4(
!+I21E
E@;4NL2*-* !
44-%14(E%!C/N!P N
4$<!41(52$,%!RLMN!
%!RLMN/74[41(
5!LMN/43FGH,14FGG:4,T/
%CC FG:4,BNC41…:4D144143414
$% …GHI,$3[%CŠ:4%!<
NFGG:4,@<-%!;@NFGG:4 ŠH(?74
3%!RLMN! %!RLMN441,
* FGDFpG(…IƒŠH(
64-,14/434N q
u,
E
41A43414$%
2%!RLMN q
u
DFp
E
I(
!+I21J;",&
E%!RLM%94/! %! %CC
:4%94/(u*C%144/=
l,L *!=-%14@o
„
z
…y
$
(@(
a
Go
-%14(
23
u
ao
*(
q
ao
A43NT494 94(
]4,%C%!%- ,2$4$%4C
<%- *<- -J-*<-P%!%-
i a
O
(E%!RLM%94/N!O*o
e
z
$
…y
$
y
$
z
$
…
e
E*4/<N<34P41<!4$%=441(52
$%!RLM%94/<N74[41(?74 ,
/ %!RLM%94/.%!RLMN
!RLMWJ0 !JVN.%94/(
!+I21J;"K
?;N%!%9DJYCN
4$ %9STI,@-<- ;A-=43
T494>4,@-1%$oDFI2S>
*,DQI2=- CDEdaI(
24
•2S>*o
-.C3;N%!
>4 LZ2S>*(eC=@‚:S
>*=,-J-%14 a
G
,*PC u
G,
43
>4 q
‹(
@;A-=q
‹
L *=-
%144o
„
€C}‚
C
C
„z
VVVVVVVVVVVVVVVVVVVVVVVzVVVVVVVVVVVVVVVVz†y
‡
zVVVVVVVVVVVV}
y
‡
3 y
‡
3
„
#14@*<-4J-T=
,@;64-Nu
G
,a
G
,[@2%CN(E@Q-
NoDFIRLM‚:S>,8DQIRLM
S>LJ-- %!(
>2\b,"r+P'+)Z
pw4;o%.%-% .C,Ll;4
Ll-%LM(
p#N;o];-%LMN
<*,f<%ZN%<%CC=‚:S
>*=(8<-%.%-% <;:-)
64:N4$ f*74[
43T494PL-(
•2=- CDEdaIo
2=- CV43<x
i<C94%M4 144o
p`/43%!
p`/437JZ=
q: C94J2
64=,Ni :JO(
25