|
1. Total business operating revenue
|
4,081
|
1,107
|
2,128
|
4,270
|
3,817
|
|
2. Deductions of revenue
|
|
|
|
|
|
|
3. Net revenues (1)-(2)
|
4,081
|
1,107
|
2,128
|
4,270
|
3,817
|
|
4. Cost of goods sold
|
3,483
|
3,341
|
3,406
|
3,370
|
3,427
|
|
5. Gross profit (3)-(4)
|
599
|
-2,234
|
-1,278
|
900
|
390
|
|
6. Revenue of financial operations
|
0
|
0
|
0
|
0
|
0
|
|
7. Financial expense
|
2,119
|
1,489
|
1,717
|
1,769
|
3,283
|
|
-In which: Loan interest expenses
|
2,119
|
1,489
|
1,717
|
1,769
|
3,283
|
|
8. Profit or loss from joint ventures, associated companies
|
|
|
|
|
|
|
9. Cost of sales
|
|
|
|
|
|
|
10. Enterprise administration expenses
|
1,039
|
377
|
-615
|
425
|
394
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
-2,559
|
-4,100
|
-2,380
|
-1,293
|
-3,286
|
|
12. Other income
|
|
|
|
|
|
|
13. Other expenses
|
3
|
0
|
20
|
|
0
|
|
14. Other profit (12)-(13)
|
-3
|
0
|
-20
|
|
0
|
|
15. Total accounting profit before tax (11)+(14)
|
-2,563
|
-4,100
|
-2,400
|
-1,293
|
-3,286
|
|
16. Costs of current corporate income tax
|
|
|
|
|
|
|
17. Costs of deferred corporate income tax
|
|
|
|
|
|
|
18. Costs of corporate income tax (16)+(17)
|
|
|
|
|
|
|
19. Profit after corporate income tax (15)-(18)
|
-2,563
|
-4,100
|
-2,400
|
-1,293
|
-3,286
|
|
20. Interest after tax of shareholders who not control
|
|
|
|
|
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
-2,563
|
-4,100
|
-2,400
|
-1,293
|
-3,286
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|