|
1. Total business operating revenue
|
141,933
|
163,714
|
140,000
|
145,191
|
171,203
|
|
2. Deductions of revenue
|
0
|
|
|
|
|
|
3. Net revenues (1)-(2)
|
141,933
|
163,714
|
140,000
|
145,191
|
171,203
|
|
4. Cost of goods sold
|
129,879
|
140,459
|
123,663
|
127,526
|
147,444
|
|
5. Gross profit (3)-(4)
|
12,054
|
23,255
|
16,337
|
17,664
|
23,759
|
|
6. Revenue of financial operations
|
5,726
|
5,439
|
1,186
|
2,156
|
2,551
|
|
7. Financial expense
|
4,239
|
3,633
|
1,939
|
2,649
|
3,388
|
|
-In which: Loan interest expenses
|
2,462
|
2,269
|
1,676
|
2,631
|
3,293
|
|
8. Profit or loss from joint ventures, associated companies
|
0
|
|
|
9,465
|
|
|
9. Cost of sales
|
2,544
|
1,759
|
5,597
|
5,945
|
6,370
|
|
10. Enterprise administration expenses
|
9,953
|
10,405
|
11,482
|
11,539
|
11,224
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
1,044
|
12,897
|
10,379
|
9,153
|
5,327
|
|
12. Other income
|
1
|
96
|
11,874
|
0
|
1
|
|
13. Other expenses
|
2,023
|
1,598
|
9
|
1,455
|
5
|
|
14. Other profit (12)-(13)
|
-2,022
|
-1,501
|
11,866
|
-1,455
|
-4
|
|
15. Total accounting profit before tax (11)+(14)
|
-978
|
11,396
|
10,370
|
7,698
|
5,324
|
|
16. Costs of current corporate income tax
|
2,347
|
2,765
|
2,153
|
2,172
|
1,744
|
|
17. Costs of deferred corporate income tax
|
0
|
|
|
|
|
|
18. Costs of corporate income tax (16)+(17)
|
2,347
|
2,765
|
2,153
|
2,172
|
1,744
|
|
19. Profit after corporate income tax (15)-(18)
|
-3,324
|
8,631
|
8,218
|
5,526
|
3,579
|
|
20. Interest after tax of shareholders who not control
|
0
|
|
|
|
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
-3,324
|
8,631
|
8,218
|
5,526
|
3,579
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
0
|
|
0
|