|
1. Total business operating revenue
|
420,135
|
182,028
|
80,925
|
35,450
|
13,536
|
|
2. Deductions of revenue
|
0
|
0
|
0
|
0
|
0
|
|
3. Net revenues (1)-(2)
|
420,135
|
182,028
|
80,925
|
35,450
|
13,536
|
|
4. Cost of goods sold
|
298,877
|
42,999
|
6,755
|
15,744
|
7,631
|
|
5. Gross profit (3)-(4)
|
121,258
|
139,029
|
74,170
|
19,706
|
5,906
|
|
6. Revenue of financial operations
|
16,616
|
12,353
|
8,456
|
4,082
|
3,043
|
|
7. Financial expense
|
5,806
|
24,285
|
5,436
|
3,786
|
3,093
|
|
-In which: Loan interest expenses
|
5,806
|
6,371
|
0
|
3,786
|
3,093
|
|
8. Profit or loss from joint ventures, associated companies
|
0
|
0
|
0
|
0
|
0
|
|
9. Cost of sales
|
7,257
|
7,122
|
16,305
|
7,990
|
-198
|
|
10. Enterprise administration expenses
|
31,398
|
33,860
|
38,600
|
3,596
|
3,110
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
93,413
|
86,115
|
22,285
|
8,416
|
2,944
|
|
12. Other income
|
483
|
157
|
3
|
796
|
1,031
|
|
13. Other expenses
|
313
|
1
|
0
|
2,802
|
18
|
|
14. Other profit (12)-(13)
|
170
|
156
|
3
|
-2,005
|
1,013
|
|
15. Total accounting profit before tax (11)+(14)
|
93,583
|
86,271
|
22,287
|
6,411
|
3,957
|
|
16. Costs of current corporate income tax
|
17,718
|
12,008
|
6,633
|
1,586
|
656
|
|
17. Costs of deferred corporate income tax
|
0
|
0
|
0
|
0
|
0
|
|
18. Costs of corporate income tax (16)+(17)
|
17,718
|
12,008
|
6,633
|
1,586
|
656
|
|
19. Profit after corporate income tax (15)-(18)
|
75,865
|
74,262
|
15,654
|
4,825
|
3,301
|
|
20. Interest after tax of shareholders who not control
|
0
|
0
|
0
|
0
|
0
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
75,865
|
74,262
|
15,654
|
4,825
|
3,301
|
|
Number of outstanding shares
|
0
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
