|
1. Total business operating revenue
|
206,245
|
205,195
|
160,469
|
156,860
|
198,301
|
|
2. Deductions of revenue
|
221
|
4,518
|
3,323
|
185
|
1,009
|
|
3. Net revenues (1)-(2)
|
206,024
|
200,677
|
157,145
|
156,675
|
197,293
|
|
4. Cost of goods sold
|
151,729
|
150,812
|
143,427
|
121,403
|
142,785
|
|
5. Gross profit (3)-(4)
|
54,295
|
49,865
|
13,718
|
35,272
|
54,507
|
|
6. Revenue of financial operations
|
14,619
|
15,600
|
14,066
|
16,812
|
17,599
|
|
7. Financial expense
|
3,472
|
5,372
|
12,105
|
19,713
|
22,578
|
|
-In which: Loan interest expenses
|
2,161
|
4,837
|
10,512
|
15,234
|
26,485
|
|
8. Profit or loss from joint ventures, associated companies
|
-1,039
|
-558
|
-1,483
|
-1,791
|
-1,742
|
|
9. Cost of sales
|
18,248
|
15,079
|
14,045
|
11,337
|
23,370
|
|
10. Enterprise administration expenses
|
28,589
|
27,859
|
30,355
|
28,154
|
29,704
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
17,565
|
16,597
|
-30,205
|
-8,912
|
-5,288
|
|
12. Other income
|
10
|
1,235
|
-236
|
931
|
-143
|
|
13. Other expenses
|
29
|
569
|
4,375
|
340
|
-2
|
|
14. Other profit (12)-(13)
|
-19
|
666
|
-4,612
|
591
|
-142
|
|
15. Total accounting profit before tax (11)+(14)
|
17,546
|
17,263
|
-34,816
|
-8,320
|
-5,430
|
|
16. Costs of current corporate income tax
|
5,681
|
5,344
|
2,974
|
1,394
|
1,174
|
|
17. Costs of deferred corporate income tax
|
-458
|
-757
|
-180
|
189
|
925
|
|
18. Costs of corporate income tax (16)+(17)
|
5,223
|
4,587
|
2,794
|
1,583
|
2,099
|
|
19. Profit after corporate income tax (15)-(18)
|
12,323
|
12,676
|
-37,610
|
-9,904
|
-7,529
|
|
20. Interest after tax of shareholders who not control
|
11,197
|
9,610
|
-14,344
|
1,432
|
-3,025
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
1,126
|
3,066
|
-23,267
|
-11,335
|
-4,504
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
