|
1. Total business operating revenue
|
194,087
|
178,094
|
200,707
|
216,374
|
206,410
|
|
2. Deductions of revenue
|
3,145
|
4,040
|
3,264
|
4,984
|
5,072
|
|
3. Net revenues (1)-(2)
|
190,942
|
174,054
|
197,443
|
211,390
|
201,338
|
|
4. Cost of goods sold
|
144,533
|
126,285
|
139,171
|
145,752
|
145,945
|
|
5. Gross profit (3)-(4)
|
46,408
|
47,769
|
58,272
|
65,638
|
55,393
|
|
6. Revenue of financial operations
|
5,093
|
1,277
|
6,853
|
2,810
|
3,925
|
|
7. Financial expense
|
943
|
861
|
1,726
|
1,385
|
3,224
|
|
-In which: Loan interest expenses
|
445
|
573
|
621
|
1,228
|
2,833
|
|
8. Profit or loss from joint ventures, associated companies
|
0
|
|
0
|
0
|
|
|
9. Cost of sales
|
13,919
|
11,803
|
13,581
|
14,296
|
17,600
|
|
10. Enterprise administration expenses
|
12,820
|
4,806
|
7,183
|
6,653
|
8,544
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
23,819
|
31,576
|
42,636
|
46,114
|
29,950
|
|
12. Other income
|
843
|
859
|
678
|
904
|
946
|
|
13. Other expenses
|
313
|
115
|
62
|
22
|
271
|
|
14. Other profit (12)-(13)
|
530
|
744
|
616
|
882
|
675
|
|
15. Total accounting profit before tax (11)+(14)
|
24,349
|
32,320
|
43,252
|
46,996
|
30,626
|
|
16. Costs of current corporate income tax
|
4,972
|
6,673
|
9,097
|
10,125
|
7,452
|
|
17. Costs of deferred corporate income tax
|
|
|
|
0
|
|
|
18. Costs of corporate income tax (16)+(17)
|
4,972
|
6,673
|
9,097
|
10,125
|
7,452
|
|
19. Profit after corporate income tax (15)-(18)
|
19,377
|
25,647
|
34,155
|
36,871
|
23,173
|
|
20. Interest after tax of shareholders who not control
|
|
|
|
0
|
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
19,377
|
25,647
|
34,155
|
36,871
|
23,173
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|