|
1. Total business operating revenue
|
270,175
|
330,491
|
436,478
|
340,366
|
258,765
|
|
2. Deductions of revenue
|
0
|
125
|
0
|
0
|
0
|
|
3. Net revenues (1)-(2)
|
270,175
|
330,366
|
436,478
|
340,366
|
258,765
|
|
4. Cost of goods sold
|
245,198
|
302,883
|
394,762
|
312,646
|
276,689
|
|
5. Gross profit (3)-(4)
|
24,977
|
27,483
|
41,716
|
27,721
|
-17,924
|
|
6. Revenue of financial operations
|
796
|
1,381
|
4,390
|
3,030
|
905
|
|
7. Financial expense
|
10,728
|
14,510
|
20,753
|
19,812
|
14,077
|
|
-In which: Loan interest expenses
|
10,461
|
13,780
|
18,022
|
16,819
|
13,719
|
|
8. Profit or loss from joint ventures, associated companies
|
0
|
0
|
0
|
0
|
0
|
|
9. Cost of sales
|
1,940
|
2,485
|
5,459
|
2,648
|
144
|
|
10. Enterprise administration expenses
|
3,495
|
4,077
|
5,220
|
5,112
|
5,251
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
9,609
|
7,792
|
14,674
|
3,178
|
-36,491
|
|
12. Other income
|
0
|
0
|
86
|
0
|
60
|
|
13. Other expenses
|
22
|
1,689
|
36
|
5,109
|
17
|
|
14. Other profit (12)-(13)
|
-22
|
-1,689
|
50
|
-5,109
|
42
|
|
15. Total accounting profit before tax (11)+(14)
|
9,587
|
6,103
|
14,724
|
-1,931
|
-36,449
|
|
16. Costs of current corporate income tax
|
2,105
|
1,350
|
3,000
|
425
|
0
|
|
17. Costs of deferred corporate income tax
|
0
|
0
|
0
|
0
|
0
|
|
18. Costs of corporate income tax (16)+(17)
|
2,105
|
1,350
|
3,000
|
425
|
0
|
|
19. Profit after corporate income tax (15)-(18)
|
7,482
|
4,753
|
11,724
|
-2,356
|
-36,449
|
|
20. Interest after tax of shareholders who not control
|
0
|
0
|
0
|
0
|
0
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
7,482
|
4,753
|
11,724
|
-2,356
|
-36,449
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
