1. Total business operating revenue
|
126,978
|
151,449
|
159,861
|
184,146
|
93,524
|
2. Deductions of revenue
|
|
0
|
0
|
0
|
0
|
3. Net revenues (1)-(2)
|
126,978
|
151,449
|
159,861
|
184,146
|
93,524
|
4. Cost of goods sold
|
168,721
|
188,200
|
260,380
|
611,253
|
98,541
|
5. Gross profit (3)-(4)
|
-41,742
|
-36,751
|
-100,519
|
-427,107
|
-5,018
|
6. Revenue of financial operations
|
6,286
|
11,337
|
7,117
|
11,369
|
24,185
|
7. Financial expense
|
72,658
|
88,114
|
87,593
|
86,234
|
67,027
|
-In which: Loan interest expenses
|
63,689
|
86,219
|
81,942
|
81,592
|
62,663
|
8. Profit or loss from joint ventures, associated companies
|
10,831
|
4,129
|
7,538
|
12,426
|
9,100
|
9. Cost of sales
|
5,811
|
7,477
|
6,309
|
7,186
|
3,191
|
10. Enterprise administration expenses
|
17,927
|
22,323
|
17,839
|
38,401
|
4,032
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
-121,021
|
-139,200
|
-197,606
|
-535,134
|
-45,982
|
12. Other income
|
|
21,333
|
1,223
|
1,009
|
881
|
13. Other expenses
|
2,496
|
9,880
|
1,801
|
67,667
|
1,350
|
14. Other profit (12)-(13)
|
-2,496
|
11,453
|
-578
|
-66,658
|
-470
|
15. Total accounting profit before tax (11)+(14)
|
-123,517
|
-127,747
|
-198,184
|
-601,792
|
-46,452
|
16. Costs of current corporate income tax
|
185
|
6
|
286
|
352
|
135
|
17. Costs of deferred corporate income tax
|
-11,261
|
565
|
510
|
1,794
|
489
|
18. Costs of corporate income tax (16)+(17)
|
-11,076
|
571
|
796
|
2,146
|
625
|
19. Profit after corporate income tax (15)-(18)
|
-112,441
|
-128,318
|
-198,979
|
-603,938
|
-47,076
|
20. Interest after tax of shareholders who not control
|
|
0
|
0
|
0
|
0
|
21. Profit after tax of parent company shareholders (19)-(20)
|
-112,441
|
-128,318
|
-198,979
|
-603,938
|
-47,076
|
Number of outstanding shares
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|