|
1. Total business operating revenue
|
37,413
|
38,046
|
40,662
|
42,492
|
41,370
|
|
2. Deductions of revenue
|
0
|
|
0
|
|
|
|
3. Net revenues (1)-(2)
|
37,413
|
38,046
|
40,662
|
42,492
|
41,370
|
|
4. Cost of goods sold
|
25,206
|
21,640
|
24,677
|
26,496
|
26,650
|
|
5. Gross profit (3)-(4)
|
12,207
|
16,406
|
15,985
|
15,997
|
14,721
|
|
6. Revenue of financial operations
|
1
|
3
|
23
|
2
|
2
|
|
7. Financial expense
|
454
|
868
|
688
|
1,145
|
875
|
|
-In which: Loan interest expenses
|
454
|
868
|
688
|
1,145
|
875
|
|
8. Profit or loss from joint ventures, associated companies
|
0
|
|
0
|
|
|
|
9. Cost of sales
|
1,554
|
1,400
|
1,503
|
1,296
|
1,402
|
|
10. Enterprise administration expenses
|
8,275
|
8,551
|
7,089
|
7,968
|
7,347
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
1,925
|
5,589
|
6,727
|
5,590
|
5,098
|
|
12. Other income
|
1,389
|
317
|
879
|
263
|
2,389
|
|
13. Other expenses
|
39
|
44
|
2
|
9
|
235
|
|
14. Other profit (12)-(13)
|
1,350
|
273
|
877
|
253
|
2,153
|
|
15. Total accounting profit before tax (11)+(14)
|
3,275
|
5,862
|
7,604
|
5,843
|
7,252
|
|
16. Costs of current corporate income tax
|
655
|
1,181
|
1,576
|
1,169
|
1,448
|
|
17. Costs of deferred corporate income tax
|
0
|
|
0
|
|
|
|
18. Costs of corporate income tax (16)+(17)
|
655
|
1,181
|
1,576
|
1,169
|
1,448
|
|
19. Profit after corporate income tax (15)-(18)
|
2,620
|
4,681
|
6,028
|
4,674
|
5,804
|
|
20. Interest after tax of shareholders who not control
|
0
|
|
0
|
|
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
2,620
|
4,681
|
6,028
|
4,674
|
5,804
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|