SIRNAOMICS-B 02257·

Gross margin --------------------67.44%------------------------------ Net margin ---------------------2825.93%------------------------------ ROE ---------100.69%---72.37%28.32%-195.77%123.40%3058.51%3254.28%145.28%2913.23%------------------------ ROA ---------89.73%---59.40%30.33%-112.14%52.74%-177.36%65.22%-70.88%106.48%------------------------ Attributable profit growth ------------54.73%--9.37%45.36%33.73%24.36%72.59%38.86%------------------------ Debt-to-assets --------12.62%--31.95%19.33%67.73%35.78%156.49%88.76%218.86%62.37%------------------------ Current ratio --------13.79--8.245.551.346.900.520.820.400.12------------------------ Operating cash flow / net profit --------0.26--0.910.650.830.080.390.430.630.24------------------------ Operating cash flow / revenue ---------------------1109.56%------------------------------

Attributable profit growth ----102.46%-- Current ratio ----0.26-- Operating cash flow / net profit 1.44--12.6311.18

Revenue --------------------12.78M------------------------------ Other income and gains --------2.23M--14.72M559.79%10.01M31.98%7.40M26.14%4.04M45.36%------------------------ Gross profit --------------------8.62M------------------------------ Administrative expenses --------180.51M--168.48M6.66%164.04M2.63%123.36M24.80%35.40M71.30%------------------------ Net finance costs --------2.16M--5.56M157.14%6.98M25.65%7.54M7.98%5.71M24.31%------------------------ Income tax ----------------------------0--0------------------ Operating profit ---------1.37B---672.64M51.07%-594.98M11.55%-353.64M40.56%-96.95M72.59%------------------------ Profit before tax -71.53M---96.43M34.81%-1.38B1327.73%-678.20M50.74%-601.96M11.24%-361.18M40.00%-102.66M71.58%------------------------ Net profit ---------1.38B---678.20M50.74%-601.96M11.24%-361.18M40.00%-102.66M71.58%---------71.63M---96.63M---------- Net profit attributable to owners ---------1.36B---614.97M54.73%-557.34M9.37%-369.36M33.73%-101.24M72.59%-----------------93.37M---96.38M--

Other income and gains 124.00K--140.00K12.90% Administrative expenses 2.55M--2.15M15.71% Net finance costs 402.00K--387.00K3.73% Income tax 0--0-- Profit before tax -3.39M---379.00K88.81% Net profit -3.39M---379.00K88.81% Net profit attributable to owners -3.70M--91.00K102.46%

Cash and cash equivalents --------1.35B--732.88M45.78%169.16M76.92%84.60M49.99%95.02M12.31%------------------------ Total current assets --------1.43B--816.59M42.77%415.88M49.07%139.88M66.37%108.24M22.62%------------------------ Total assets --------1.53B--1.14B25.59%536.78M52.99%203.64M62.06%144.83M28.88%------------------------ Total current liabilities --------103.46M--99.09M4.23%309.26M212.11%267.60M13.47%268.32M0.27%------------------------ Total liabilities --------193.56M--364.74M88.44%363.55M0.33%318.68M12.34%316.98M0.54%------------------------ Equity attributable to owners --------1.35B--849.72M37.02%284.70M66.50%-12.08M104.24%-69.68M477.02%------------------------ Total equity --------1.34B--776.97M42.05%173.22M77.71%-115.04M166.41%-172.15M49.64%------------------------

Cash and cash equivalents ----7.19M-- Total current assets ----8.98M-- Total current liabilities ----34.28M-- Equity attributable to owners -----6.06M-- Total equity -----21.09M--

Net cash from operating activities ---------363.24M---617.82M70.08%-497.86M19.42%-141.81M71.52%-64.64M54.42%------------------------ Net cash from investing activities ---------38.48M---227.12M490.28%-37.89M83.32%15.37M140.56%161.66K98.95%------------------------ Net cash from financing activities --------1.09B--110.65M89.85%-39.71M135.88%41.81M205.31%76.94M83.99%------------------------ Net change in cash --------688.30M---734.28M206.68%-575.46M21.63%-84.63M85.29%12.46M114.72%------------------------

Net cash from operating activities -4.89M---4.79M2.21% Net cash from investing activities 4.00K---1.39M34825.00% Net cash from financing activities 20.00K---213.00K1165.00% Net change in cash -4.87M---6.39M31.18%