|
1. Total business operating revenue
|
382,540
|
125,848
|
113,794
|
105,781
|
104,261
|
|
2. Deductions of revenue
|
0
|
|
0
|
4
|
0
|
|
3. Net revenues (1)-(2)
|
382,540
|
125,848
|
113,794
|
105,777
|
104,261
|
|
4. Cost of goods sold
|
88,827
|
96,834
|
84,760
|
74,278
|
73,557
|
|
5. Gross profit (3)-(4)
|
293,713
|
29,015
|
29,034
|
31,499
|
30,704
|
|
6. Revenue of financial operations
|
17,294
|
16,597
|
14,327
|
15,844
|
14,736
|
|
7. Financial expense
|
85,558
|
15,129
|
14,361
|
13,868
|
18,555
|
|
-In which: Loan interest expenses
|
20,834
|
14,507
|
14,044
|
13,635
|
18,247
|
|
8. Profit or loss from joint ventures, associated companies
|
2,624
|
3,554
|
4,990
|
-3,759
|
5,681
|
|
9. Cost of sales
|
10,046
|
8,258
|
8,484
|
10,051
|
7,285
|
|
10. Enterprise administration expenses
|
224,654
|
23,148
|
25,589
|
26,330
|
39,768
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
-6,628
|
2,630
|
-83
|
-6,665
|
-14,487
|
|
12. Other income
|
2,110
|
1,028
|
2,107
|
1,231
|
1,108
|
|
13. Other expenses
|
1,541
|
638
|
13
|
4,586
|
4,227
|
|
14. Other profit (12)-(13)
|
569
|
390
|
2,094
|
-3,355
|
-3,120
|
|
15. Total accounting profit before tax (11)+(14)
|
-6,058
|
3,020
|
2,010
|
-10,020
|
-17,607
|
|
16. Costs of current corporate income tax
|
118
|
81
|
46
|
82
|
91
|
|
17. Costs of deferred corporate income tax
|
0
|
|
0
|
|
0
|
|
18. Costs of corporate income tax (16)+(17)
|
118
|
81
|
46
|
82
|
91
|
|
19. Profit after corporate income tax (15)-(18)
|
-6,176
|
2,939
|
1,965
|
-10,102
|
-17,698
|
|
20. Interest after tax of shareholders who not control
|
-118
|
-2
|
-29
|
-144
|
-2,389
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
-6,058
|
2,941
|
1,993
|
-9,958
|
-15,308
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
