1. Total business operating revenue
|
54,328
|
27,607
|
14,145
|
27,882
|
277
|
2. Deductions of revenue
|
|
0
|
|
|
|
3. Net revenues (1)-(2)
|
54,328
|
27,607
|
14,145
|
27,882
|
277
|
4. Cost of goods sold
|
23,764
|
8,146
|
5,502
|
10,741
|
130
|
5. Gross profit (3)-(4)
|
30,564
|
19,461
|
8,643
|
17,141
|
147
|
6. Revenue of financial operations
|
2
|
25
|
0
|
16
|
1
|
7. Financial expense
|
10,741
|
11,980
|
3,064
|
21,249
|
2,465
|
-In which: Loan interest expenses
|
10,953
|
11,736
|
3,060
|
21,249
|
2,465
|
8. Profit or loss from joint ventures, associated companies
|
|
0
|
|
|
|
9. Cost of sales
|
3,675
|
911
|
268
|
11
|
372
|
10. Enterprise administration expenses
|
3,941
|
4,961
|
3,575
|
2,823
|
10,582
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
12,208
|
1,633
|
1,736
|
-6,926
|
-13,272
|
12. Other income
|
1
|
0
|
|
|
|
13. Other expenses
|
12
|
67
|
181
|
1
|
10
|
14. Other profit (12)-(13)
|
-11
|
-67
|
-181
|
-1
|
-10
|
15. Total accounting profit before tax (11)+(14)
|
12,197
|
1,566
|
1,555
|
-6,926
|
-13,281
|
16. Costs of current corporate income tax
|
2,466
|
418
|
347
|
3,537
|
0
|
17. Costs of deferred corporate income tax
|
|
0
|
|
|
|
18. Costs of corporate income tax (16)+(17)
|
2,466
|
418
|
347
|
3,537
|
|
19. Profit after corporate income tax (15)-(18)
|
9,731
|
1,148
|
1,208
|
-10,463
|
-13,281
|
20. Interest after tax of shareholders who not control
|
0
|
0
|
0
|
-1
|
0
|
21. Profit after tax of parent company shareholders (19)-(20)
|
9,731
|
1,148
|
1,208
|
-10,463
|
-13,281
|
Number of outstanding shares
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|