1. Total business operating revenue
|
73,449
|
139,101
|
194,063
|
156,516
|
98,291
|
2. Deductions of revenue
|
|
|
|
|
|
3. Net revenues (1)-(2)
|
73,449
|
139,101
|
194,063
|
156,516
|
98,291
|
4. Cost of goods sold
|
53,309
|
100,386
|
155,735
|
120,086
|
70,702
|
5. Gross profit (3)-(4)
|
20,141
|
38,715
|
38,328
|
36,430
|
27,589
|
6. Revenue of financial operations
|
2,374
|
822
|
172
|
2,474
|
1,549
|
7. Financial expense
|
4,573
|
16,025
|
4,886
|
5,875
|
4,713
|
-In which: Loan interest expenses
|
4,479
|
4,892
|
4,757
|
4,440
|
4,507
|
8. Profit or loss from joint ventures, associated companies
|
|
|
|
|
|
9. Cost of sales
|
1,802
|
3,741
|
7,832
|
4,643
|
2,593
|
10. Enterprise administration expenses
|
16,050
|
18,283
|
19,860
|
20,035
|
21,239
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
89
|
1,487
|
5,921
|
8,351
|
594
|
12. Other income
|
147
|
169
|
256
|
516
|
352
|
13. Other expenses
|
7
|
110
|
384
|
54
|
256
|
14. Other profit (12)-(13)
|
140
|
58
|
-128
|
462
|
96
|
15. Total accounting profit before tax (11)+(14)
|
229
|
1,545
|
5,794
|
8,812
|
690
|
16. Costs of current corporate income tax
|
57
|
40
|
863
|
807
|
242
|
17. Costs of deferred corporate income tax
|
|
|
|
|
|
18. Costs of corporate income tax (16)+(17)
|
57
|
40
|
863
|
807
|
242
|
19. Profit after corporate income tax (15)-(18)
|
173
|
1,505
|
4,931
|
8,005
|
448
|
20. Interest after tax of shareholders who not control
|
|
|
|
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
173
|
1,505
|
4,931
|
8,005
|
448
|
Number of outstanding shares
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|