|
1. Total business operating revenue
|
130,849
|
128,364
|
168,184
|
161,785
|
170,369
|
|
2. Deductions of revenue
|
739
|
96
|
11
|
|
1,257
|
|
3. Net revenues (1)-(2)
|
130,110
|
128,267
|
168,173
|
161,785
|
169,112
|
|
4. Cost of goods sold
|
105,416
|
98,394
|
125,418
|
128,059
|
133,928
|
|
5. Gross profit (3)-(4)
|
24,693
|
29,873
|
42,755
|
33,726
|
35,184
|
|
6. Revenue of financial operations
|
16,862
|
18,895
|
16,504
|
15,287
|
22,563
|
|
7. Financial expense
|
5,523
|
3,464
|
629
|
3,115
|
3,881
|
|
-In which: Loan interest expenses
|
5,101
|
3,265
|
1,422
|
1,408
|
1,514
|
|
8. Profit or loss from joint ventures, associated companies
|
-3,508
|
-2,291
|
-2,713
|
-2,931
|
-1,115
|
|
9. Cost of sales
|
10,755
|
7,133
|
12,934
|
11,480
|
11,945
|
|
10. Enterprise administration expenses
|
30,455
|
25,408
|
26,333
|
26,811
|
25,721
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
-8,686
|
10,473
|
16,651
|
4,675
|
15,085
|
|
12. Other income
|
645
|
1,677
|
268
|
409
|
943
|
|
13. Other expenses
|
1,736
|
65
|
26
|
206
|
93
|
|
14. Other profit (12)-(13)
|
-1,091
|
1,613
|
243
|
203
|
850
|
|
15. Total accounting profit before tax (11)+(14)
|
-9,777
|
12,086
|
16,894
|
4,877
|
15,936
|
|
16. Costs of current corporate income tax
|
3,253
|
5,291
|
5,931
|
3,519
|
5,679
|
|
17. Costs of deferred corporate income tax
|
1,046
|
-16
|
192
|
690
|
-1,516
|
|
18. Costs of corporate income tax (16)+(17)
|
4,299
|
5,275
|
6,123
|
4,209
|
4,164
|
|
19. Profit after corporate income tax (15)-(18)
|
-14,076
|
6,811
|
10,771
|
668
|
11,772
|
|
20. Interest after tax of shareholders who not control
|
1,448
|
7,062
|
9,304
|
3,595
|
8,308
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
-15,524
|
-251
|
1,467
|
-2,927
|
3,464
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
