|
1. Total business operating revenue
|
515,059
|
1,095,670
|
1,476,208
|
1,010,425
|
832,255
|
|
2. Deductions of revenue
|
0
|
|
|
|
|
|
3. Net revenues (1)-(2)
|
515,059
|
1,095,670
|
1,476,208
|
1,010,425
|
832,255
|
|
4. Cost of goods sold
|
469,009
|
1,020,401
|
1,369,499
|
928,561
|
762,977
|
|
5. Gross profit (3)-(4)
|
46,051
|
75,269
|
106,709
|
81,864
|
69,277
|
|
6. Revenue of financial operations
|
1,129
|
475
|
-1,299
|
341
|
281
|
|
7. Financial expense
|
14,077
|
15,292
|
17,268
|
18,694
|
20,225
|
|
-In which: Loan interest expenses
|
13,899
|
1,503
|
17,107
|
18,559
|
20,004
|
|
8. Profit or loss from joint ventures, associated companies
|
-1,481
|
-518
|
2,481
|
-2,456
|
1,971
|
|
9. Cost of sales
|
19,609
|
30,914
|
39,576
|
31,213
|
30,671
|
|
10. Enterprise administration expenses
|
24,310
|
30,863
|
32,380
|
29,287
|
29,387
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
-12,298
|
-1,843
|
18,666
|
556
|
-8,754
|
|
12. Other income
|
127
|
7,301
|
9,757
|
563
|
408
|
|
13. Other expenses
|
547
|
61
|
879
|
1,081
|
906
|
|
14. Other profit (12)-(13)
|
-420
|
7,240
|
8,878
|
-518
|
-499
|
|
15. Total accounting profit before tax (11)+(14)
|
-12,717
|
5,397
|
27,544
|
37
|
-9,253
|
|
16. Costs of current corporate income tax
|
816
|
1,617
|
1,421
|
2,776
|
1,070
|
|
17. Costs of deferred corporate income tax
|
-284
|
-278
|
-276
|
-274
|
-253
|
|
18. Costs of corporate income tax (16)+(17)
|
532
|
1,339
|
1,146
|
2,502
|
817
|
|
19. Profit after corporate income tax (15)-(18)
|
-13,250
|
4,058
|
26,399
|
-2,465
|
-10,069
|
|
20. Interest after tax of shareholders who not control
|
-6,328
|
-778
|
9,575
|
-3,301
|
-5,682
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
-6,921
|
4,835
|
16,824
|
836
|
-4,387
|
|
Number of outstanding shares
|
|
|
0
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
0
|
0
|
