1. Total business operating revenue
|
88,471
|
65,169
|
65,649
|
44,475
|
86,302
|
2. Deductions of revenue
|
|
|
0
|
|
0
|
3. Net revenues (1)-(2)
|
88,471
|
65,169
|
65,649
|
44,475
|
86,302
|
4. Cost of goods sold
|
80,708
|
59,099
|
58,743
|
38,112
|
78,161
|
5. Gross profit (3)-(4)
|
7,763
|
6,070
|
6,906
|
6,363
|
8,142
|
6. Revenue of financial operations
|
56
|
2
|
794
|
29
|
314
|
7. Financial expense
|
294
|
236
|
417
|
428
|
304
|
-In which: Loan interest expenses
|
294
|
236
|
416
|
428
|
304
|
8. Profit or loss from joint ventures, associated companies
|
|
|
0
|
|
0
|
9. Cost of sales
|
559
|
549
|
1,146
|
964
|
1,004
|
10. Enterprise administration expenses
|
1,520
|
1,404
|
1,160
|
1,690
|
1,904
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
5,446
|
3,883
|
4,978
|
3,310
|
5,243
|
12. Other income
|
227
|
0
|
0
|
0
|
0
|
13. Other expenses
|
383
|
231
|
433
|
24
|
808
|
14. Other profit (12)-(13)
|
-156
|
-231
|
-433
|
-24
|
-808
|
15. Total accounting profit before tax (11)+(14)
|
5,290
|
3,653
|
4,545
|
3,286
|
4,435
|
16. Costs of current corporate income tax
|
940
|
798
|
643
|
570
|
920
|
17. Costs of deferred corporate income tax
|
|
|
0
|
|
0
|
18. Costs of corporate income tax (16)+(17)
|
940
|
798
|
643
|
570
|
920
|
19. Profit after corporate income tax (15)-(18)
|
4,350
|
2,855
|
3,902
|
2,715
|
3,515
|
20. Interest after tax of shareholders who not control
|
95
|
146
|
-24
|
19
|
109
|
21. Profit after tax of parent company shareholders (19)-(20)
|
4,255
|
2,709
|
3,926
|
2,696
|
3,405
|
Number of outstanding shares
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|