|
1. Total business operating revenue
|
172,621
|
150,246
|
149,387
|
200,180
|
192,605
|
|
2. Deductions of revenue
|
628
|
3,740
|
1,796
|
529
|
302
|
|
3. Net revenues (1)-(2)
|
171,993
|
146,505
|
147,592
|
199,651
|
192,303
|
|
4. Cost of goods sold
|
106,509
|
97,615
|
93,472
|
126,663
|
122,340
|
|
5. Gross profit (3)-(4)
|
65,483
|
48,890
|
54,119
|
72,987
|
69,963
|
|
6. Revenue of financial operations
|
130
|
4,468
|
633
|
1,651
|
423
|
|
7. Financial expense
|
3,527
|
5,763
|
2,715
|
3,819
|
3,127
|
|
-In which: Loan interest expenses
|
1,835
|
5,895
|
2,527
|
3,666
|
3,082
|
|
8. Profit or loss from joint ventures, associated companies
|
-31
|
0
|
|
|
-25
|
|
9. Cost of sales
|
9,447
|
13,556
|
10,683
|
11,308
|
12,616
|
|
10. Enterprise administration expenses
|
20,785
|
18,424
|
12,935
|
22,147
|
12,733
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
31,823
|
15,615
|
28,419
|
37,364
|
41,885
|
|
12. Other income
|
54
|
132
|
740
|
94
|
1,628
|
|
13. Other expenses
|
29
|
103
|
645
|
233
|
2,029
|
|
14. Other profit (12)-(13)
|
24
|
29
|
95
|
-139
|
-401
|
|
15. Total accounting profit before tax (11)+(14)
|
31,848
|
15,644
|
28,514
|
37,225
|
41,484
|
|
16. Costs of current corporate income tax
|
6,534
|
3,276
|
4,378
|
7,342
|
8,373
|
|
17. Costs of deferred corporate income tax
|
2,375
|
1,011
|
-9
|
2,054
|
1,524
|
|
18. Costs of corporate income tax (16)+(17)
|
8,910
|
4,287
|
4,369
|
9,395
|
9,897
|
|
19. Profit after corporate income tax (15)-(18)
|
22,938
|
11,357
|
24,145
|
27,830
|
31,587
|
|
20. Interest after tax of shareholders who not control
|
-1,548
|
-1,057
|
-36
|
-1,210
|
-457
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
24,486
|
12,414
|
24,181
|
29,039
|
32,044
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
