1. Total business operating revenue
|
704,223
|
549,796
|
321,784
|
217,676
|
197,275
|
2. Deductions of revenue
|
2,859
|
3,040
|
3,385
|
263
|
451
|
3. Net revenues (1)-(2)
|
701,364
|
546,755
|
318,399
|
217,413
|
196,825
|
4. Cost of goods sold
|
564,746
|
439,356
|
310,368
|
212,934
|
163,474
|
5. Gross profit (3)-(4)
|
136,618
|
107,400
|
8,030
|
4,479
|
33,351
|
6. Revenue of financial operations
|
616
|
1,361
|
1,723
|
282
|
617
|
7. Financial expense
|
15,245
|
23,760
|
17,629
|
12,217
|
8,698
|
-In which: Loan interest expenses
|
15,171
|
23,521
|
16,794
|
12,014
|
7,933
|
8. Profit or loss from joint ventures, associated companies
|
0
|
0
|
0
|
|
|
9. Cost of sales
|
49,019
|
32,862
|
9,439
|
12,638
|
9,204
|
10. Enterprise administration expenses
|
34,556
|
15,797
|
28,523
|
18,647
|
2,329
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
38,414
|
36,341
|
-45,837
|
-38,741
|
13,737
|
12. Other income
|
1,440
|
259
|
2,825
|
340
|
2,230
|
13. Other expenses
|
1,358
|
479
|
820
|
15,998
|
16,229
|
14. Other profit (12)-(13)
|
82
|
-220
|
2,004
|
-15,658
|
-13,999
|
15. Total accounting profit before tax (11)+(14)
|
38,496
|
36,121
|
-43,833
|
-54,399
|
-262
|
16. Costs of current corporate income tax
|
7,761
|
7,301
|
133
|
|
|
17. Costs of deferred corporate income tax
|
0
|
0
|
0
|
|
|
18. Costs of corporate income tax (16)+(17)
|
7,761
|
7,301
|
133
|
|
|
19. Profit after corporate income tax (15)-(18)
|
30,735
|
28,820
|
-43,966
|
-54,399
|
-262
|
20. Interest after tax of shareholders who not control
|
0
|
0
|
0
|
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
30,735
|
28,820
|
-43,966
|
-54,399
|
-262
|
Number of outstanding shares
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|