|
1. Total business operating revenue
|
241,274
|
300,344
|
102,439
|
71,100
|
28,085
|
|
2. Deductions of revenue
|
|
|
|
|
0
|
|
3. Net revenues (1)-(2)
|
241,274
|
300,344
|
102,439
|
71,100
|
28,085
|
|
4. Cost of goods sold
|
228,764
|
282,044
|
91,180
|
60,378
|
17,190
|
|
5. Gross profit (3)-(4)
|
12,510
|
18,300
|
11,259
|
10,722
|
10,895
|
|
6. Revenue of financial operations
|
135
|
228
|
87
|
651
|
159
|
|
7. Financial expense
|
115
|
148
|
246
|
152
|
31
|
|
-In which: Loan interest expenses
|
115
|
94
|
|
133
|
27
|
|
8. Profit or loss from joint ventures, associated companies
|
|
|
|
|
0
|
|
9. Cost of sales
|
9,968
|
13,447
|
8,355
|
8,277
|
8,352
|
|
10. Enterprise administration expenses
|
1,893
|
3,154
|
2,166
|
1,847
|
1,897
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
669
|
1,779
|
579
|
1,096
|
773
|
|
12. Other income
|
0
|
268
|
36
|
47
|
27
|
|
13. Other expenses
|
59
|
560
|
8
|
42
|
43
|
|
14. Other profit (12)-(13)
|
-59
|
-292
|
27
|
5
|
-16
|
|
15. Total accounting profit before tax (11)+(14)
|
609
|
1,487
|
606
|
1,100
|
758
|
|
16. Costs of current corporate income tax
|
126
|
495
|
121
|
125
|
168
|
|
17. Costs of deferred corporate income tax
|
|
-111
|
|
|
0
|
|
18. Costs of corporate income tax (16)+(17)
|
126
|
383
|
121
|
125
|
168
|
|
19. Profit after corporate income tax (15)-(18)
|
483
|
1,104
|
485
|
975
|
589
|
|
20. Interest after tax of shareholders who not control
|
|
|
|
|
0
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
483
|
1,104
|
485
|
975
|
589
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|