|
1. Total business operating revenue
|
22,448
|
7,791
|
|
|
|
|
2. Deductions of revenue
|
79
|
69
|
|
|
|
|
3. Net revenues (1)-(2)
|
22,369
|
7,722
|
|
|
|
|
4. Cost of goods sold
|
39,933
|
23,923
|
16,639
|
16,873
|
16,818
|
|
5. Gross profit (3)-(4)
|
-17,563
|
-16,202
|
-16,639
|
-16,873
|
-16,818
|
|
6. Revenue of financial operations
|
177
|
219
|
283
|
233
|
0
|
|
7. Financial expense
|
22,890
|
20,808
|
20,371
|
20,361
|
20,681
|
|
-In which: Loan interest expenses
|
22,833
|
22,262
|
22,007
|
21,775
|
21,538
|
|
8. Profit or loss from joint ventures, associated companies
|
54
|
-10
|
16
|
0
|
-7
|
|
9. Cost of sales
|
11
|
407
|
428
|
409
|
411
|
|
10. Enterprise administration expenses
|
71,609
|
4,269
|
116,176
|
49,902
|
22,449
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
-111,842
|
-41,476
|
-153,315
|
-87,313
|
-60,366
|
|
12. Other income
|
3
|
3
|
397
|
|
382
|
|
13. Other expenses
|
506
|
10,793
|
4,227
|
0
|
704
|
|
14. Other profit (12)-(13)
|
-503
|
-10,790
|
-3,830
|
0
|
-322
|
|
15. Total accounting profit before tax (11)+(14)
|
-112,345
|
-52,266
|
-157,145
|
-87,313
|
-60,688
|
|
16. Costs of current corporate income tax
|
|
|
|
|
|
|
17. Costs of deferred corporate income tax
|
-572
|
-882
|
239
|
-325
|
-207
|
|
18. Costs of corporate income tax (16)+(17)
|
-572
|
-882
|
239
|
-325
|
-207
|
|
19. Profit after corporate income tax (15)-(18)
|
-111,772
|
-51,384
|
-157,384
|
-86,987
|
-60,481
|
|
20. Interest after tax of shareholders who not control
|
-3,570
|
-5,284
|
-3,385
|
|
-815
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
-108,203
|
-46,100
|
-153,999
|
-86,987
|
-59,667
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
0
|