|
1. Total business operating revenue
|
126,021
|
128,933
|
198,146
|
260,521
|
197,371
|
|
2. Deductions of revenue
|
|
0
|
|
|
|
|
3. Net revenues (1)-(2)
|
126,021
|
128,933
|
198,146
|
260,521
|
197,371
|
|
4. Cost of goods sold
|
103,274
|
117,945
|
181,069
|
136,523
|
156,059
|
|
5. Gross profit (3)-(4)
|
22,747
|
10,989
|
17,078
|
123,997
|
41,312
|
|
6. Revenue of financial operations
|
15,774
|
15,038
|
5,751
|
13,055
|
12,213
|
|
7. Financial expense
|
1,986
|
24,068
|
7,328
|
-11,963
|
4,013
|
|
-In which: Loan interest expenses
|
|
7,370
|
6,394
|
-11,121
|
1,261
|
|
8. Profit or loss from joint ventures, associated companies
|
|
0
|
|
-22
|
|
|
9. Cost of sales
|
1,019
|
1,176
|
1,589
|
1,327
|
1,634
|
|
10. Enterprise administration expenses
|
29,965
|
56,700
|
45,673
|
4,874
|
30,490
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
5,551
|
-55,919
|
-31,761
|
142,792
|
17,389
|
|
12. Other income
|
344
|
1,402
|
3,235
|
10,347
|
92
|
|
13. Other expenses
|
574
|
14,852
|
3,223
|
361
|
699
|
|
14. Other profit (12)-(13)
|
-231
|
-13,450
|
12
|
9,986
|
-607
|
|
15. Total accounting profit before tax (11)+(14)
|
5,321
|
-69,369
|
-31,749
|
152,778
|
16,782
|
|
16. Costs of current corporate income tax
|
3,216
|
2,273
|
1,246
|
15,730
|
5,498
|
|
17. Costs of deferred corporate income tax
|
|
0
|
|
-1,145
|
|
|
18. Costs of corporate income tax (16)+(17)
|
3,216
|
2,273
|
1,246
|
14,585
|
5,498
|
|
19. Profit after corporate income tax (15)-(18)
|
2,105
|
-71,642
|
-32,995
|
138,193
|
11,284
|
|
20. Interest after tax of shareholders who not control
|
-762
|
-948
|
-659
|
7,630
|
971
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
2,867
|
-70,694
|
-32,336
|
130,563
|
10,313
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
0
|