|
1. Total business operating revenue
|
120,817
|
12,515
|
691,644
|
25,665
|
47,340
|
|
2. Deductions of revenue
|
0
|
0
|
0
|
0
|
0
|
|
3. Net revenues (1)-(2)
|
120,817
|
12,515
|
691,644
|
25,665
|
47,340
|
|
4. Cost of goods sold
|
104,072
|
33,436
|
621,135
|
25,271
|
41,730
|
|
5. Gross profit (3)-(4)
|
16,746
|
-20,922
|
70,509
|
394
|
5,611
|
|
6. Revenue of financial operations
|
1
|
0
|
921
|
55,041
|
23,354
|
|
7. Financial expense
|
22,457
|
12,350
|
21,745
|
-938
|
21,010
|
|
-In which: Loan interest expenses
|
22,396
|
24,619
|
21,745
|
19,221
|
32,317
|
|
8. Profit or loss from joint ventures, associated companies
|
0
|
0
|
0
|
0
|
0
|
|
9. Cost of sales
|
323
|
0
|
0
|
1,004
|
73
|
|
10. Enterprise administration expenses
|
3,994
|
2,410
|
988
|
865
|
3,513
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
-10,027
|
-35,682
|
48,697
|
54,504
|
4,368
|
|
12. Other income
|
28,215
|
19,370
|
16
|
7
|
8
|
|
13. Other expenses
|
5,918
|
7,779
|
4,572
|
102
|
31
|
|
14. Other profit (12)-(13)
|
22,297
|
11,591
|
-4,556
|
-95
|
-24
|
|
15. Total accounting profit before tax (11)+(14)
|
12,270
|
-24,091
|
44,141
|
54,409
|
4,345
|
|
16. Costs of current corporate income tax
|
2,921
|
596
|
3,715
|
9,263
|
965
|
|
17. Costs of deferred corporate income tax
|
4
|
0
|
1,202
|
0
|
0
|
|
18. Costs of corporate income tax (16)+(17)
|
2,925
|
596
|
4,917
|
9,263
|
965
|
|
19. Profit after corporate income tax (15)-(18)
|
9,346
|
-24,687
|
39,224
|
45,146
|
3,379
|
|
20. Interest after tax of shareholders who not control
|
0
|
0
|
0
|
0
|
60
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
9,346
|
-24,687
|
39,224
|
45,146
|
3,319
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
