1. Total business operating revenue
|
43,886
|
86,722
|
151,909
|
82,456
|
39,089
|
2. Deductions of revenue
|
|
|
|
|
0
|
3. Net revenues (1)-(2)
|
43,886
|
86,722
|
151,909
|
82,456
|
39,089
|
4. Cost of goods sold
|
28,002
|
30,656
|
29,277
|
37,246
|
29,661
|
5. Gross profit (3)-(4)
|
15,884
|
56,066
|
122,633
|
45,211
|
9,428
|
6. Revenue of financial operations
|
11
|
30
|
114
|
163
|
18
|
7. Financial expense
|
14,067
|
13,208
|
12,534
|
11,962
|
9,954
|
-In which: Loan interest expenses
|
14,057
|
13,208
|
12,534
|
11,962
|
9,954
|
8. Profit or loss from joint ventures, associated companies
|
|
|
|
|
0
|
9. Cost of sales
|
|
|
|
|
0
|
10. Enterprise administration expenses
|
3,686
|
4,004
|
3,117
|
7,790
|
3,007
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
-1,859
|
38,885
|
107,096
|
25,622
|
-3,516
|
12. Other income
|
1,641
|
29
|
104
|
|
417
|
13. Other expenses
|
207
|
38
|
31
|
8
|
32
|
14. Other profit (12)-(13)
|
1,433
|
-8
|
73
|
-8
|
385
|
15. Total accounting profit before tax (11)+(14)
|
-426
|
38,876
|
107,168
|
25,614
|
-3,131
|
16. Costs of current corporate income tax
|
|
2,352
|
5,179
|
1,446
|
0
|
17. Costs of deferred corporate income tax
|
|
|
|
|
0
|
18. Costs of corporate income tax (16)+(17)
|
|
2,352
|
5,179
|
1,446
|
0
|
19. Profit after corporate income tax (15)-(18)
|
-426
|
36,525
|
101,989
|
24,168
|
-3,131
|
20. Interest after tax of shareholders who not control
|
|
|
|
|
0
|
21. Profit after tax of parent company shareholders (19)-(20)
|
-426
|
36,525
|
101,989
|
24,168
|
-3,131
|
Number of outstanding shares
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|