|
1. Total business operating revenue
|
149,611
|
232,838
|
366,507
|
168,078
|
69,911
|
|
2. Deductions of revenue
|
0
|
0
|
0
|
0
|
0
|
|
3. Net revenues (1)-(2)
|
149,611
|
232,838
|
366,507
|
168,078
|
69,911
|
|
4. Cost of goods sold
|
38,091
|
80,235
|
129,904
|
74,163
|
24,519
|
|
5. Gross profit (3)-(4)
|
111,520
|
152,604
|
236,603
|
93,916
|
45,391
|
|
6. Revenue of financial operations
|
21
|
10
|
4,805
|
12,548
|
42
|
|
7. Financial expense
|
3,107
|
12,172
|
31,211
|
51,775
|
38,757
|
|
-In which: Loan interest expenses
|
3,107
|
5,312
|
31,205
|
47,518
|
38,622
|
|
8. Profit or loss from joint ventures, associated companies
|
0
|
0
|
0
|
0
|
40
|
|
9. Cost of sales
|
30,403
|
42,052
|
44,366
|
11,378
|
1,562
|
|
10. Enterprise administration expenses
|
31,094
|
18,031
|
30,663
|
16,689
|
21,941
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
46,937
|
80,359
|
135,168
|
26,622
|
-16,788
|
|
12. Other income
|
1,079
|
1,000
|
100
|
1
|
0
|
|
13. Other expenses
|
4,000
|
7,461
|
5,159
|
5,214
|
258
|
|
14. Other profit (12)-(13)
|
-2,921
|
-6,461
|
-5,059
|
-5,213
|
-258
|
|
15. Total accounting profit before tax (11)+(14)
|
44,016
|
73,898
|
130,109
|
21,409
|
-17,046
|
|
16. Costs of current corporate income tax
|
7,133
|
13,461
|
27,341
|
7,440
|
5,114
|
|
17. Costs of deferred corporate income tax
|
11
|
0
|
0
|
0
|
242
|
|
18. Costs of corporate income tax (16)+(17)
|
7,144
|
13,461
|
27,341
|
7,440
|
5,356
|
|
19. Profit after corporate income tax (15)-(18)
|
36,872
|
60,437
|
102,768
|
13,969
|
-22,401
|
|
20. Interest after tax of shareholders who not control
|
-143
|
-56
|
0
|
0
|
-1
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
37,015
|
60,493
|
102,768
|
13,969
|
-22,400
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
