Jinzai Food Statements
00
Jinzai 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
568.85
100
420.12
73.9
148.74
26.1
11.284
2
89.525
15.7
85.896
15.1
62.841
11
2.441
0.4
-1.432
-0.3
63.675
11.2
12.501
2.2
50.062
8.8
0.112
445.22
487.7
100
361.35
74.1
126.35
25.9
9.718
2
69.118
14.2
74.378
15.3
51.969
10.7
3.956
0.8
-0.686
-0.1
56.048
11.5
11.456
2.3
43.93
9
0.101
434.91
436.9
100
326.23
74.7
110.67
25.3
7.08
1.6
68.616
15.7
68.797
15.7
41.87
9.6
2.718
0.6
0.162
0.04
44.75
10.2
5.411
1.2
39.2
9
0.09
435.55
451.95
100
342.36
75.8
109.59
24.2
11.623
2.6
63.292
14
67.469
14.9
42.12
9.3
3.326
0.7
-3.029
-0.7
42.418
9.4
9.085
2
34.292
7.6
0.085
401.61
389.83
100
300.06
77
89.769
23
7.086
1.8
52.028
13.3
53.721
13.8
36.048
9.2
5.068
1.3
-1.999
-0.5
39.08
10
5.607
1.4
33.699
8.6
0.084
403.24
360.8
100
261.1
72.4
99.703
27.6
6.116
1.7
58.196
16.1
63.258
17.5
36.445
10.1
4.943
1.4
-0.881
-0.2
40.506
11.2
4.632
1.3
36.608
10.1
0.091
402.59
259.45
100
191.99
74
67.459
26
5.364
2.1
48.377
18.6
50.766
19.6
16.693
6.4
3.895
1.5
-0.282
-0.1
20.24
7.8
0.888
0.3
20.062
7.7
0.05
401.24
360.44
100
263.33
73.1
97.11
26.9
7.995
2.2
67.813
18.8
69.492
19.3
27.619
7.7
3.354
0.9
-8.439
-2.3
17.668
4.9
-2.638
-0.7
20.925
5.8
0.05
417.83
278.23
100
208.86
75.1
69.373
24.9
5.373
1.9
42.951
15.4
45.386
16.3
23.988
8.6
3.343
1.2
-1.473
-0.5
25.813
9.3
3.297
1.2
22.902
8.2
0.061
377.78
247.81
100
183.56
74.1
64.248
25.9
5.659
2.3
47.896
19.3
44.685
18
19.563
7.9
3.633
1.5
0.144
0.06
23.339
9.4
3.521
1.4
19.818
8
0.047
422.24
224.6
100
164
73
60.6
27
5
2.2
36.8
16.4
41.3
18.4
19.3
8.6
4
1.8
1.2
0.5
24.4
10.9
3.1
1.4
21.3
9.5
0.05
400
214.8
100
178.4
83.1
36.4
16.9
4.6
2.1
22.4
10.4
19.2
8.9
17.2
8
3.7
1.7
2.2
1
22.1
10.3
3.4
1.6
18.6
8.7
0.07
280.7
242.8
100
171.9
70.8
70.9
29.2
2.2
0.9
50.5
20.8
51.9
21.4
19.1
7.9
3
1.2
2.3
0.9
24.6
10.1
3.8
1.6
20.8
8.6
0.05
400
257.69
100
190.16
73.8
67.536
26.2
1.937
0.8
41.371
16.1
22.873
8.9
44.663
17.3
3.479
1.4
0.624
0.2
48.475
18.8
10.394
4
38.081
14.8
0.108
351.42