Dongrui Food Statements
00
Dongrui Food Income Statement
B
M
CNY (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
251.28
100
195.39
77.8
55.89
22.2
6.729
2.7
100.6
40
125.04
49.8
-69.151
-27.5
-13.401
-5.3
-1.703
-0.7
-84.246
-33.5
1.274
0.5
-85.527
-34.04
-0.402
212.81
230.5
100
258.48
112.1
-27.982
-12.1
6.063
2.6
67.919
29.5
93.417
40.5
-121.4
-52.7
-15.891
-6.9
-0.43
-0.2
-137.72
-59.8
1.518
0.7
-139.24
-60.4
-0.654
212.81
325.34
100
383.76
118
-58.424
-18
5.124
1.6
64.056
19.7
111.35
34.2
-169.77
-52.2
-17.391
-5.3
-2.346
-0.7
-189.51
-58.3
1.391
0.4
-190.88
-58.7
-0.897
212.81
409.54
100
280.94
68.6
128.6
31.4
5.202
1.3
65.99
16.1
73.855
18
54.745
13.4
-9.957
-2.4
-1.86
-0.5
42.929
10.5
4.981
1.2
37.961
9.3
0.172
220.81
346.12
100
210.75
60.9
135.37
39.1
3.373
1
62.168
18
59.755
17.3
75.617
21.8
-5.673
-1.6
-2.483
-0.7
67.486
19.5
3.443
1
64.044
18.5
0.297
215.33
176.76
100
147.28
83.3
29.485
16.7
3.211
1.8
50.237
28.4
44.576
25.2
-15.091
-8.5
-6.501
-3.7
-1.997
-1.1
-23.591
-13.3
3.268
1.8
-26.86
-15.2
-0.128
209.29
284.36
100
256.2
90.1
28.163
9.9
2.45
0.9
46.794
16.5
47.484
16.7
-19.321
-6.8
-9.237
-3.2
-2.48
-0.9
-31.043
-10.9
1.191
0.4
-32.234
-11.3
-0.151
212.81
212.59
100
183.57
86.4
29.018
13.6
3.572
1.7
37.065
17.4
48.145
22.6
-19.127
-9
1.317
0.6
-3.042
-1.4
-20.846
-9.8
3.949
1.9
-24.795
-11.7
-0.116
213.92
184.55
100
137.76
74.6
46.788
25.4
2.581
1.4
42.299
22.9
42.035
22.8
4.753
2.6
5.922
3.2
-2.737
-1.5
7.938
4.3
3.342
1.8
4.596
2.5
0.022
212.81
245.37
100
155.96
63.6
89.409
36.4
2.204
0.9
49.326
20.1
52.192
21.3
37.217
15.2
14.028
5.7
-2.91
-1.2
48.334
19.7
1.752
0.7
46.583
19
0.219
212.81
409.34
100
181.4
44.3
227.94
55.7
2.134
0.5
50.195
12.3
50.52
12.3
177.42
43.3
12.079
3
-0.609
-0.1
188.89
46.1
3.691
0.9
185.2
45.2
0.87
212.81
762.36
100
328.27
43.1
434.09
56.9
—
0
74.928
9.8
81.391
10.7
352.7
46.3
23.307
3.1
-7.594
-1
365.87
48
7.434
1
358.44
47
2.695
133
604.11
100
218.85
36.2
385.27
63.8
—
0
63.544
10.5
66.405
11
318.86
52.8
14.37
2.4
-1.988
-0.3
327.94
54.3
5.098
0.8
322.85
53.4
2.427
133