1. Total business operating revenue
|
151,009
|
129,997
|
182,358
|
173,589
|
153,367
|
2. Deductions of revenue
|
477
|
|
0
|
891
|
|
3. Net revenues (1)-(2)
|
150,532
|
129,997
|
182,358
|
172,699
|
153,367
|
4. Cost of goods sold
|
137,755
|
119,671
|
161,054
|
154,299
|
141,893
|
5. Gross profit (3)-(4)
|
12,777
|
10,325
|
21,304
|
18,400
|
11,474
|
6. Revenue of financial operations
|
4,154
|
3,000
|
2,832
|
2,575
|
3,135
|
7. Financial expense
|
322
|
683
|
608
|
1
|
|
-In which: Loan interest expenses
|
0
|
|
608
|
1
|
|
8. Profit or loss from joint ventures, associated companies
|
0
|
|
0
|
|
|
9. Cost of sales
|
739
|
538
|
733
|
762
|
939
|
10. Enterprise administration expenses
|
4,560
|
4,349
|
4,461
|
3,968
|
4,237
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
11,309
|
7,755
|
18,335
|
16,245
|
9,434
|
12. Other income
|
12
|
3
|
41
|
3
|
150
|
13. Other expenses
|
1
|
1
|
144
|
3
|
|
14. Other profit (12)-(13)
|
11
|
3
|
-104
|
0
|
150
|
15. Total accounting profit before tax (11)+(14)
|
11,320
|
7,758
|
18,231
|
16,245
|
9,584
|
16. Costs of current corporate income tax
|
4,126
|
1,660
|
3,652
|
3,423
|
2,112
|
17. Costs of deferred corporate income tax
|
-24
|
3
|
-29
|
37
|
-35
|
18. Costs of corporate income tax (16)+(17)
|
4,102
|
1,663
|
3,623
|
3,461
|
2,077
|
19. Profit after corporate income tax (15)-(18)
|
7,218
|
6,095
|
14,608
|
12,784
|
7,507
|
20. Interest after tax of shareholders who not control
|
0
|
|
0
|
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
7,218
|
6,095
|
14,608
|
12,784
|
7,507
|
Number of outstanding shares
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|