|
1. Total business operating revenue
|
289,369
|
240,108
|
216,934
|
473,089
|
345,265
|
|
2. Deductions of revenue
|
|
|
|
|
|
|
3. Net revenues (1)-(2)
|
289,369
|
240,108
|
216,934
|
473,089
|
345,265
|
|
4. Cost of goods sold
|
263,242
|
235,378
|
203,863
|
439,166
|
325,285
|
|
5. Gross profit (3)-(4)
|
26,127
|
4,729
|
13,071
|
33,924
|
19,980
|
|
6. Revenue of financial operations
|
4,466
|
38,568
|
2,776
|
29,580
|
5,630
|
|
7. Financial expense
|
15,652
|
18,120
|
8,123
|
27,894
|
12,428
|
|
-In which: Loan interest expenses
|
15,652
|
17,441
|
8,123
|
27,342
|
12,232
|
|
8. Profit or loss from joint ventures, associated companies
|
-132
|
-1,106
|
|
1,590
|
-543
|
|
9. Cost of sales
|
78
|
78
|
116
|
|
0
|
|
10. Enterprise administration expenses
|
5,982
|
9,387
|
5,358
|
15,974
|
7,101
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
8,749
|
14,606
|
2,251
|
21,226
|
5,539
|
|
12. Other income
|
1,973
|
199
|
2,402
|
11
|
768
|
|
13. Other expenses
|
254
|
311
|
3,735
|
1,180
|
375
|
|
14. Other profit (12)-(13)
|
1,719
|
-112
|
-1,334
|
-1,169
|
392
|
|
15. Total accounting profit before tax (11)+(14)
|
10,467
|
14,494
|
917
|
20,057
|
5,931
|
|
16. Costs of current corporate income tax
|
2,222
|
4,778
|
17
|
4,164
|
984
|
|
17. Costs of deferred corporate income tax
|
|
-537
|
|
|
0
|
|
18. Costs of corporate income tax (16)+(17)
|
2,222
|
4,241
|
17
|
4,164
|
984
|
|
19. Profit after corporate income tax (15)-(18)
|
8,246
|
10,253
|
900
|
15,893
|
4,947
|
|
20. Interest after tax of shareholders who not control
|
170
|
-11
|
28
|
|
0
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
8,076
|
10,264
|
872
|
15,893
|
4,947
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
0
|
0
|
0
|