|
1. Total business operating revenue
|
161,105
|
145,916
|
149,250
|
149,284
|
163,067
|
|
2. Deductions of revenue
|
|
0
|
|
|
|
|
3. Net revenues (1)-(2)
|
161,105
|
145,916
|
149,250
|
149,284
|
163,067
|
|
4. Cost of goods sold
|
125,189
|
103,460
|
109,580
|
93,222
|
123,523
|
|
5. Gross profit (3)-(4)
|
35,917
|
42,457
|
39,670
|
56,062
|
39,544
|
|
6. Revenue of financial operations
|
8,220
|
10,556
|
10,272
|
10,958
|
11,196
|
|
7. Financial expense
|
908
|
328
|
25
|
58
|
18
|
|
-In which: Loan interest expenses
|
|
0
|
|
|
|
|
8. Profit or loss from joint ventures, associated companies
|
|
0
|
|
|
|
|
9. Cost of sales
|
896
|
995
|
1,036
|
1,102
|
866
|
|
10. Enterprise administration expenses
|
15,091
|
17,358
|
17,299
|
18,248
|
28,647
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
27,243
|
34,331
|
31,581
|
47,612
|
21,209
|
|
12. Other income
|
71
|
126
|
18
|
2
|
3
|
|
13. Other expenses
|
18
|
-10,043
|
1
|
99
|
1
|
|
14. Other profit (12)-(13)
|
53
|
10,169
|
17
|
-97
|
1
|
|
15. Total accounting profit before tax (11)+(14)
|
27,295
|
44,499
|
31,598
|
47,515
|
21,210
|
|
16. Costs of current corporate income tax
|
5,882
|
8,948
|
6,556
|
9,553
|
5,190
|
|
17. Costs of deferred corporate income tax
|
-15
|
50
|
-55
|
-4
|
-71
|
|
18. Costs of corporate income tax (16)+(17)
|
5,867
|
8,998
|
6,501
|
9,549
|
5,119
|
|
19. Profit after corporate income tax (15)-(18)
|
21,428
|
35,502
|
25,097
|
37,966
|
16,091
|
|
20. Interest after tax of shareholders who not control
|
|
0
|
|
|
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
21,428
|
35,502
|
25,097
|
37,966
|
16,091
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|