|
1. Total business operating revenue
|
653,474
|
428,756
|
140,848
|
260,058
|
178,858
|
|
2. Deductions of revenue
|
0
|
0
|
10
|
0
|
0
|
|
3. Net revenues (1)-(2)
|
653,474
|
428,756
|
140,838
|
260,058
|
178,858
|
|
4. Cost of goods sold
|
590,586
|
370,211
|
114,395
|
212,830
|
137,715
|
|
5. Gross profit (3)-(4)
|
62,888
|
58,545
|
26,443
|
47,228
|
41,142
|
|
6. Revenue of financial operations
|
3,214
|
2,276
|
2,074
|
528
|
540
|
|
7. Financial expense
|
11,673
|
10,148
|
5,867
|
9,692
|
10,136
|
|
-In which: Loan interest expenses
|
10,968
|
9,766
|
5,713
|
8,139
|
9,227
|
|
8. Profit or loss from joint ventures, associated companies
|
0
|
0
|
0
|
0
|
0
|
|
9. Cost of sales
|
21,555
|
22,332
|
12,895
|
14,828
|
12,660
|
|
10. Enterprise administration expenses
|
17,448
|
16,006
|
11,691
|
13,554
|
17,684
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
15,427
|
12,335
|
-1,936
|
9,683
|
1,202
|
|
12. Other income
|
5,790
|
5,143
|
3,024
|
79
|
8,142
|
|
13. Other expenses
|
5,786
|
3,620
|
42
|
412
|
7,362
|
|
14. Other profit (12)-(13)
|
3
|
1,523
|
2,982
|
-333
|
779
|
|
15. Total accounting profit before tax (11)+(14)
|
15,430
|
13,858
|
1,046
|
9,350
|
1,982
|
|
16. Costs of current corporate income tax
|
3,455
|
2,465
|
533
|
2,532
|
1,477
|
|
17. Costs of deferred corporate income tax
|
0
|
0
|
0
|
0
|
-77
|
|
18. Costs of corporate income tax (16)+(17)
|
3,455
|
2,465
|
533
|
2,532
|
1,400
|
|
19. Profit after corporate income tax (15)-(18)
|
11,975
|
11,392
|
513
|
6,818
|
581
|
|
20. Interest after tax of shareholders who not control
|
1,568
|
1,552
|
138
|
977
|
-125
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
10,407
|
9,841
|
375
|
5,840
|
1,131
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
