|
1. Total business operating revenue
|
322,942
|
395,667
|
225,500
|
267,463
|
216,765
|
|
2. Deductions of revenue
|
|
0
|
|
748
|
|
|
3. Net revenues (1)-(2)
|
322,942
|
395,667
|
225,500
|
266,715
|
216,765
|
|
4. Cost of goods sold
|
297,492
|
317,812
|
201,812
|
226,943
|
193,237
|
|
5. Gross profit (3)-(4)
|
25,450
|
77,855
|
23,687
|
39,771
|
23,528
|
|
6. Revenue of financial operations
|
4,021
|
544
|
3,370
|
2,500
|
2,693
|
|
7. Financial expense
|
13,546
|
17,706
|
13,342
|
15,738
|
12,721
|
|
-In which: Loan interest expenses
|
13,548
|
17,706
|
13,342
|
15,738
|
12,721
|
|
8. Profit or loss from joint ventures, associated companies
|
0
|
-5
|
|
|
|
|
9. Cost of sales
|
|
5,136
|
|
1,503
|
|
|
10. Enterprise administration expenses
|
11,344
|
28,276
|
9,015
|
19,352
|
10,540
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
4,581
|
27,276
|
4,700
|
5,679
|
2,960
|
|
12. Other income
|
2,580
|
3,696
|
151
|
4,421
|
462
|
|
13. Other expenses
|
65
|
2,025
|
67
|
87
|
233
|
|
14. Other profit (12)-(13)
|
2,515
|
1,671
|
84
|
4,334
|
229
|
|
15. Total accounting profit before tax (11)+(14)
|
7,096
|
28,947
|
4,784
|
10,013
|
3,189
|
|
16. Costs of current corporate income tax
|
1,184
|
3,647
|
750
|
4,808
|
516
|
|
17. Costs of deferred corporate income tax
|
241
|
434
|
207
|
839
|
100
|
|
18. Costs of corporate income tax (16)+(17)
|
1,425
|
4,081
|
957
|
5,647
|
616
|
|
19. Profit after corporate income tax (15)-(18)
|
5,671
|
24,866
|
3,827
|
4,366
|
2,574
|
|
20. Interest after tax of shareholders who not control
|
173
|
-44
|
26
|
-1
|
31
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
5,499
|
24,910
|
3,802
|
4,367
|
2,542
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|