|
1. Total business operating revenue
|
225,305
|
65,899
|
76,154
|
94,389
|
280,003
|
|
2. Deductions of revenue
|
0
|
|
|
|
0
|
|
3. Net revenues (1)-(2)
|
225,305
|
65,899
|
76,154
|
94,389
|
280,003
|
|
4. Cost of goods sold
|
292,449
|
49,100
|
105,588
|
78,618
|
235,085
|
|
5. Gross profit (3)-(4)
|
-67,144
|
16,798
|
-29,433
|
15,771
|
44,918
|
|
6. Revenue of financial operations
|
301
|
57
|
39
|
192
|
125,282
|
|
7. Financial expense
|
36,686
|
30,623
|
38,499
|
43,676
|
16,813
|
|
-In which: Loan interest expenses
|
20,253
|
30,393
|
37,803
|
29,155
|
8,566
|
|
8. Profit or loss from joint ventures, associated companies
|
-298
|
79
|
202
|
-1,861
|
2,108
|
|
9. Cost of sales
|
219
|
165
|
|
63
|
13
|
|
10. Enterprise administration expenses
|
17,452
|
9,402
|
8,903
|
8,223
|
-34,915
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
-121,498
|
-23,255
|
-76,593
|
-37,859
|
190,398
|
|
12. Other income
|
2,020
|
21
|
315
|
62
|
3,778
|
|
13. Other expenses
|
331
|
176
|
1,526
|
12,075
|
1,498
|
|
14. Other profit (12)-(13)
|
1,689
|
-155
|
-1,211
|
-12,013
|
2,280
|
|
15. Total accounting profit before tax (11)+(14)
|
-119,808
|
-23,410
|
-77,804
|
-49,872
|
192,677
|
|
16. Costs of current corporate income tax
|
533
|
|
1,102
|
-223
|
-359
|
|
17. Costs of deferred corporate income tax
|
5,620
|
44
|
2,068
|
27
|
-3,632
|
|
18. Costs of corporate income tax (16)+(17)
|
6,152
|
44
|
3,170
|
-196
|
-3,992
|
|
19. Profit after corporate income tax (15)-(18)
|
-125,961
|
-23,454
|
-80,974
|
-49,676
|
196,669
|
|
20. Interest after tax of shareholders who not control
|
-6,283
|
-1,305
|
-15,187
|
-3,189
|
-3,542
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
-119,678
|
-22,149
|
-65,786
|
-46,487
|
200,211
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
