|
1. Total business operating revenue
|
526,344
|
404,868
|
309,725
|
443,649
|
250,811
|
|
2. Deductions of revenue
|
0
|
0
|
1,380
|
395
|
0
|
|
3. Net revenues (1)-(2)
|
526,344
|
404,868
|
308,346
|
443,254
|
250,811
|
|
4. Cost of goods sold
|
435,605
|
336,113
|
258,430
|
363,049
|
207,276
|
|
5. Gross profit (3)-(4)
|
90,739
|
68,755
|
49,915
|
80,205
|
43,535
|
|
6. Revenue of financial operations
|
4,324
|
1,431
|
1,229
|
1,774
|
3,291
|
|
7. Financial expense
|
2
|
1,256
|
1,470
|
1,175
|
883
|
|
-In which: Loan interest expenses
|
2
|
885
|
1,470
|
1,078
|
810
|
|
8. Profit or loss from joint ventures, associated companies
|
0
|
0
|
57
|
8
|
-51
|
|
9. Cost of sales
|
5,522
|
6,589
|
6,315
|
7,956
|
1,684
|
|
10. Enterprise administration expenses
|
30,802
|
33,562
|
27,280
|
34,765
|
30,912
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
58,736
|
28,779
|
16,137
|
38,090
|
13,298
|
|
12. Other income
|
153
|
207
|
13
|
836
|
1,637
|
|
13. Other expenses
|
974
|
614
|
1,430
|
8,823
|
620
|
|
14. Other profit (12)-(13)
|
-821
|
-407
|
-1,417
|
-7,986
|
1,017
|
|
15. Total accounting profit before tax (11)+(14)
|
57,915
|
28,372
|
14,720
|
30,104
|
14,315
|
|
16. Costs of current corporate income tax
|
11,732
|
5,004
|
3,605
|
6,276
|
3,035
|
|
17. Costs of deferred corporate income tax
|
-46
|
-160
|
0
|
-20
|
0
|
|
18. Costs of corporate income tax (16)+(17)
|
11,686
|
4,844
|
3,605
|
6,256
|
3,035
|
|
19. Profit after corporate income tax (15)-(18)
|
46,229
|
23,528
|
11,115
|
23,848
|
11,279
|
|
20. Interest after tax of shareholders who not control
|
550
|
1,362
|
1,626
|
746
|
174
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
45,680
|
22,166
|
9,488
|
23,082
|
11,105
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
