|
1. Total business operating revenue
|
337,804
|
378,932
|
408,364
|
537,717
|
329,606
|
|
2. Deductions of revenue
|
0
|
0
|
0
|
143
|
44
|
|
3. Net revenues (1)-(2)
|
337,804
|
378,932
|
408,364
|
537,575
|
329,562
|
|
4. Cost of goods sold
|
314,378
|
345,797
|
375,813
|
499,476
|
307,724
|
|
5. Gross profit (3)-(4)
|
23,427
|
33,135
|
32,551
|
38,099
|
21,838
|
|
6. Revenue of financial operations
|
47
|
962
|
2,057
|
1,687
|
6,553
|
|
7. Financial expense
|
4,729
|
8,163
|
6,734
|
7,451
|
11,015
|
|
-In which: Loan interest expenses
|
4,729
|
4,517
|
6,734
|
7,440
|
11,015
|
|
8. Profit or loss from joint ventures, associated companies
|
2
|
-48
|
25
|
51
|
9
|
|
9. Cost of sales
|
0
|
0
|
1,703
|
8,644
|
2,962
|
|
10. Enterprise administration expenses
|
6,068
|
5,857
|
9,029
|
7,948
|
5,955
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
12,679
|
20,029
|
17,167
|
15,795
|
8,467
|
|
12. Other income
|
1,429
|
1
|
101
|
64
|
0
|
|
13. Other expenses
|
421
|
211
|
605
|
904
|
381
|
|
14. Other profit (12)-(13)
|
1,008
|
-210
|
-504
|
-839
|
-380
|
|
15. Total accounting profit before tax (11)+(14)
|
13,687
|
19,819
|
16,663
|
14,955
|
8,087
|
|
16. Costs of current corporate income tax
|
418
|
249
|
401
|
499
|
853
|
|
17. Costs of deferred corporate income tax
|
0
|
0
|
0
|
0
|
6
|
|
18. Costs of corporate income tax (16)+(17)
|
418
|
249
|
401
|
499
|
859
|
|
19. Profit after corporate income tax (15)-(18)
|
13,269
|
19,569
|
16,262
|
14,456
|
7,228
|
|
20. Interest after tax of shareholders who not control
|
102
|
9
|
-32
|
0
|
-14
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
13,167
|
19,561
|
16,293
|
14,456
|
7,242
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
