|
1. Total business operating revenue
|
750,244
|
571,759
|
599,686
|
591,415
|
463,643
|
|
2. Deductions of revenue
|
0
|
0
|
461
|
57
|
4,671
|
|
3. Net revenues (1)-(2)
|
750,244
|
571,759
|
599,225
|
591,358
|
458,972
|
|
4. Cost of goods sold
|
649,125
|
505,541
|
549,228
|
536,118
|
404,062
|
|
5. Gross profit (3)-(4)
|
101,119
|
66,217
|
49,998
|
55,240
|
54,909
|
|
6. Revenue of financial operations
|
691
|
990
|
612
|
1,470
|
3,529
|
|
7. Financial expense
|
16,625
|
10,916
|
9,272
|
9,738
|
11,723
|
|
-In which: Loan interest expenses
|
16,358
|
10,829
|
8,962
|
9,188
|
9,890
|
|
8. Profit or loss from joint ventures, associated companies
|
0
|
0
|
0
|
0
|
0
|
|
9. Cost of sales
|
3,685
|
2,151
|
1,636
|
1,345
|
919
|
|
10. Enterprise administration expenses
|
26,597
|
19,374
|
23,833
|
20,885
|
25,728
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
54,902
|
34,767
|
15,867
|
24,743
|
20,069
|
|
12. Other income
|
2,678
|
2,255
|
871
|
1,909
|
306
|
|
13. Other expenses
|
1,140
|
968
|
248
|
101
|
77
|
|
14. Other profit (12)-(13)
|
1,538
|
1,287
|
624
|
1,808
|
229
|
|
15. Total accounting profit before tax (11)+(14)
|
56,440
|
36,054
|
16,491
|
26,551
|
20,297
|
|
16. Costs of current corporate income tax
|
10,015
|
7,429
|
3,186
|
5,274
|
4,649
|
|
17. Costs of deferred corporate income tax
|
0
|
0
|
0
|
0
|
0
|
|
18. Costs of corporate income tax (16)+(17)
|
10,015
|
7,429
|
3,186
|
5,274
|
4,649
|
|
19. Profit after corporate income tax (15)-(18)
|
46,425
|
28,625
|
13,305
|
21,277
|
15,648
|
|
20. Interest after tax of shareholders who not control
|
4,537
|
-903
|
284
|
133
|
-1,414
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
41,888
|
29,528
|
13,021
|
21,144
|
17,063
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
