$1,667,413.79 Revenue under selling contract base $1,001,577.59 $1,667,413.79 Revenue from sale of subsidiaries (na) $0.00 $0.00 Revenue on rendering other services $0.00 $0.00 Revenue from Sport acEvity and events $0.00 $0.00 COST OF PRODUCTION $393,598.21 $618,989.98 PC Cost of producEon $228,182.76 $325,103.45 PC other costs (including spare part) $14,310.34 $20,862.07 PC Cost of materials $142,105.28 $234,754.21 PC other producEon costs (including packing) $8,999.83 $38,270.26 PC costs collecEon producEon ajer Indi $0.00 $0.00 PC costs for Summer Yoga mara $0.00 $0.00 PC cost of sample producEon $0.00 $0.00 PC cost of pahern creaEon $0.00 $0.00 PC salary sales $0.00 $0.00 PC test material $0.00 GROSS PROFIT $607,979.37 $1,048,423.81 % of GP 61% 63% Marke2ng and pormo2on $203,879.31 $290,775.86 MS MarkeEng $203,879.31 $290,775.86 MS promoEon&video $0.00 $0.00 MS WEB $0.00 MS markeEng $0.00 $0.00 Opera2onal expences $137,241.38 $330,689.66 OS Professional services $862.07 $41,379.31 OS Payroll $118,448.28 $223,448.28 OS Business trip $8,620.69 $22,413.79 OS Rent expense $0.00 $31,034.48 OS AccounEng $9,310.34 $12,413.79 OS logisEck and delivery costs $0.00 $0.00 OS DepreciaEon $0.00 $0.00 OPERATING PROFIT $266,858.68 $426,958.29 27% 26% EBIT $266,858.68 $426,958.29 NET PROFIT $266,858.68 $341,566.64 INCOME TAX $53,371.74 $85,391.66