|
1. Total business operating revenue
|
159,065
|
189,258
|
162,834
|
183,249
|
199,246
|
|
2. Deductions of revenue
|
|
|
|
0
|
|
|
3. Net revenues (1)-(2)
|
159,065
|
189,258
|
162,834
|
183,249
|
199,246
|
|
4. Cost of goods sold
|
98,231
|
135,577
|
119,183
|
141,276
|
131,342
|
|
5. Gross profit (3)-(4)
|
60,834
|
53,682
|
43,651
|
41,972
|
67,905
|
|
6. Revenue of financial operations
|
826
|
1,824
|
3,641
|
2,154
|
2,269
|
|
7. Financial expense
|
25,747
|
30,322
|
28,436
|
27,610
|
25,491
|
|
-In which: Loan interest expenses
|
21,208
|
29,305
|
25,911
|
26,331
|
24,310
|
|
8. Profit or loss from joint ventures, associated companies
|
|
|
|
0
|
|
|
9. Cost of sales
|
|
|
|
0
|
|
|
10. Enterprise administration expenses
|
5,404
|
6,155
|
8,152
|
9,451
|
11,932
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
30,509
|
19,029
|
10,704
|
7,066
|
32,751
|
|
12. Other income
|
|
|
45
|
50
|
2
|
|
13. Other expenses
|
|
|
221
|
0
|
0
|
|
14. Other profit (12)-(13)
|
|
|
-175
|
50
|
2
|
|
15. Total accounting profit before tax (11)+(14)
|
30,509
|
19,029
|
10,529
|
7,116
|
32,753
|
|
16. Costs of current corporate income tax
|
6,409
|
3,310
|
4,940
|
1,453
|
5,350
|
|
17. Costs of deferred corporate income tax
|
-306
|
522
|
-2,819
|
0
|
1,200
|
|
18. Costs of corporate income tax (16)+(17)
|
6,103
|
3,831
|
2,121
|
1,453
|
6,550
|
|
19. Profit after corporate income tax (15)-(18)
|
24,405
|
15,198
|
8,408
|
5,663
|
26,202
|
|
20. Interest after tax of shareholders who not control
|
|
|
|
0
|
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
24,405
|
15,198
|
8,408
|
5,663
|
26,202
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|