1. Total business operating revenue
|
105,419
|
58,216
|
39,698
|
29,585
|
6,274
|
2. Deductions of revenue
|
|
|
|
|
|
3. Net revenues (1)-(2)
|
105,419
|
58,216
|
39,698
|
29,585
|
6,274
|
4. Cost of goods sold
|
22,890
|
14,534
|
12,332
|
8,909
|
5,008
|
5. Gross profit (3)-(4)
|
82,529
|
43,682
|
27,365
|
20,676
|
1,266
|
6. Revenue of financial operations
|
8,106
|
7,234
|
6,638
|
6,594
|
5,227
|
7. Financial expense
|
15
|
14
|
240
|
-284
|
314
|
-In which: Loan interest expenses
|
15
|
14
|
240
|
294
|
314
|
8. Profit or loss from joint ventures, associated companies
|
|
|
|
-2,137
|
|
9. Cost of sales
|
5,772
|
3,802
|
4,828
|
1,910
|
452
|
10. Enterprise administration expenses
|
3,817
|
4,457
|
5,081
|
6,479
|
4,965
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
81,030
|
42,643
|
23,855
|
17,028
|
762
|
12. Other income
|
95
|
1,293
|
4,371
|
361
|
3,571
|
13. Other expenses
|
152
|
227
|
2,397
|
154
|
1,635
|
14. Other profit (12)-(13)
|
-56
|
1,066
|
1,974
|
207
|
1,936
|
15. Total accounting profit before tax (11)+(14)
|
80,974
|
43,709
|
25,828
|
17,235
|
2,698
|
16. Costs of current corporate income tax
|
12,677
|
8,125
|
5,085
|
4,307
|
265
|
17. Costs of deferred corporate income tax
|
771
|
372
|
397
|
446
|
-181
|
18. Costs of corporate income tax (16)+(17)
|
13,448
|
8,497
|
5,482
|
4,753
|
84
|
19. Profit after corporate income tax (15)-(18)
|
67,526
|
35,212
|
20,346
|
12,482
|
2,614
|
20. Interest after tax of shareholders who not control
|
-50
|
51
|
0
|
0
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
67,576
|
35,161
|
20,346
|
12,482
|
2,614
|
Number of outstanding shares
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|