1. Total business operating revenue
|
233,952
|
307,452
|
341,664
|
137,677
|
195,771
|
2. Deductions of revenue
|
769
|
|
0
|
|
|
3. Net revenues (1)-(2)
|
233,182
|
307,452
|
341,664
|
137,677
|
195,771
|
4. Cost of goods sold
|
207,982
|
273,097
|
285,078
|
118,715
|
166,120
|
5. Gross profit (3)-(4)
|
25,200
|
34,355
|
56,586
|
18,962
|
29,652
|
6. Revenue of financial operations
|
233
|
198
|
201
|
181
|
132
|
7. Financial expense
|
14,674
|
13,898
|
12,205
|
10,397
|
10,324
|
-In which: Loan interest expenses
|
14,033
|
13,399
|
11,781
|
10,397
|
10,324
|
8. Profit or loss from joint ventures, associated companies
|
|
|
0
|
|
|
9. Cost of sales
|
|
|
0
|
|
|
10. Enterprise administration expenses
|
13,270
|
13,089
|
16,489
|
10,611
|
15,789
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
-2,511
|
7,567
|
28,093
|
-1,865
|
3,670
|
12. Other income
|
46
|
2,079
|
74
|
2,833
|
244
|
13. Other expenses
|
1,342
|
379
|
800
|
746
|
552
|
14. Other profit (12)-(13)
|
-1,296
|
1,700
|
-726
|
2,087
|
-307
|
15. Total accounting profit before tax (11)+(14)
|
-3,807
|
9,266
|
27,367
|
222
|
3,363
|
16. Costs of current corporate income tax
|
1,414
|
|
3,593
|
867
|
677
|
17. Costs of deferred corporate income tax
|
|
|
0
|
|
|
18. Costs of corporate income tax (16)+(17)
|
1,414
|
|
3,593
|
867
|
677
|
19. Profit after corporate income tax (15)-(18)
|
-5,221
|
9,266
|
23,774
|
-645
|
2,686
|
20. Interest after tax of shareholders who not control
|
-3,241
|
962
|
-783
|
-1,206
|
715
|
21. Profit after tax of parent company shareholders (19)-(20)
|
-1,980
|
8,304
|
24,556
|
562
|
1,971
|
Number of outstanding shares
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|