|
1. Total business operating revenue
|
229,739
|
197,551
|
226,268
|
342,833
|
207,863
|
|
2. Deductions of revenue
|
77
|
16
|
0
|
1
|
0
|
|
3. Net revenues (1)-(2)
|
229,662
|
197,535
|
226,268
|
342,832
|
207,863
|
|
4. Cost of goods sold
|
176,387
|
147,090
|
178,352
|
210,047
|
151,859
|
|
5. Gross profit (3)-(4)
|
53,274
|
50,445
|
47,916
|
132,785
|
56,003
|
|
6. Revenue of financial operations
|
1,329
|
2,922
|
6,623
|
3,256
|
2,146
|
|
7. Financial expense
|
400
|
1,255
|
603
|
474
|
172
|
|
-In which: Loan interest expenses
|
|
0
|
0
|
|
|
|
8. Profit or loss from joint ventures, associated companies
|
|
0
|
0
|
|
|
|
9. Cost of sales
|
30,983
|
25,415
|
26,567
|
36,910
|
23,404
|
|
10. Enterprise administration expenses
|
36,994
|
42,567
|
37,051
|
35,175
|
32,432
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
-13,773
|
-15,870
|
-9,682
|
63,482
|
2,141
|
|
12. Other income
|
336
|
24
|
125
|
1,204
|
7
|
|
13. Other expenses
|
16
|
34
|
133
|
58
|
81
|
|
14. Other profit (12)-(13)
|
321
|
-10
|
-8
|
1,146
|
-73
|
|
15. Total accounting profit before tax (11)+(14)
|
-13,453
|
-15,880
|
-9,689
|
64,628
|
2,068
|
|
16. Costs of current corporate income tax
|
|
0
|
0
|
11,556
|
451
|
|
17. Costs of deferred corporate income tax
|
|
0
|
0
|
|
|
|
18. Costs of corporate income tax (16)+(17)
|
|
0
|
0
|
11,556
|
451
|
|
19. Profit after corporate income tax (15)-(18)
|
-13,453
|
-15,880
|
-9,689
|
53,072
|
1,617
|
|
20. Interest after tax of shareholders who not control
|
|
0
|
0
|
|
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
-13,453
|
-15,880
|
-9,689
|
53,072
|
1,617
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|