1. Total business operating revenue
|
279,318
|
211,610
|
114,211
|
54,887
|
21,927
|
2. Deductions of revenue
|
10,900
|
8,240
|
10,997
|
488
|
2,887
|
3. Net revenues (1)-(2)
|
268,418
|
203,370
|
103,214
|
54,399
|
19,040
|
4. Cost of goods sold
|
278,138
|
239,141
|
123,280
|
50,123
|
5,201
|
5. Gross profit (3)-(4)
|
-9,720
|
-35,772
|
-20,066
|
4,276
|
13,838
|
6. Revenue of financial operations
|
1,949
|
3,553
|
82
|
660
|
444
|
7. Financial expense
|
29,595
|
26,522
|
40,218
|
42,857
|
50,275
|
-In which: Loan interest expenses
|
28,439
|
26,191
|
24,964
|
24,935
|
21,759
|
8. Profit or loss from joint ventures, associated companies
|
0
|
0
|
0
|
|
|
9. Cost of sales
|
0
|
0
|
0
|
|
|
10. Enterprise administration expenses
|
47,600
|
52,822
|
67,557
|
30,891
|
33,640
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
-84,967
|
-111,563
|
-127,760
|
-68,812
|
-69,634
|
12. Other income
|
45,373
|
9,390
|
1,400
|
33,735
|
12
|
13. Other expenses
|
0
|
1,699
|
1,171
|
2,491
|
172
|
14. Other profit (12)-(13)
|
45,373
|
7,691
|
228
|
31,244
|
-160
|
15. Total accounting profit before tax (11)+(14)
|
-39,594
|
-103,872
|
-127,531
|
-37,568
|
-69,793
|
16. Costs of current corporate income tax
|
0
|
0
|
0
|
|
|
17. Costs of deferred corporate income tax
|
0
|
0
|
0
|
|
|
18. Costs of corporate income tax (16)+(17)
|
0
|
0
|
0
|
|
|
19. Profit after corporate income tax (15)-(18)
|
-39,594
|
-103,872
|
-127,531
|
-37,568
|
-69,793
|
20. Interest after tax of shareholders who not control
|
0
|
0
|
0
|
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
-39,594
|
-103,872
|
-127,531
|
-37,568
|
-69,793
|
Number of outstanding shares
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|