ADAMA Statements
00
ADAMA 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
7 406.9
100
6 105.4
82.4
1 301.5
17.6
109.98
1.5
1 351.99
18.3
1 585.01
21.4
-283.5
-3.8
-510.35
-6.9
4.699
0.06
-785.59
-10.6
14.73
0.2
-800.32
-10.8
-0.343
2 330.58
8 642.63
100
6 891.47
79.7
1 751.16
20.3
127.48
1.5
1 290.83
14.9
1 482.26
17.2
268.9
3.1
-672.68
-7.8
12.502
0.1
-389.7
-4.5
-64.271
-0.7
-325.43
-3.8
-0.14
2 329.81
8 610.58
100
6 518.68
75.7
2 091.89
24.3
134.9
1.6
1 323.02
15.4
1 499.86
17.4
592.03
6.9
-555.3
-6.4
12.556
0.1
71.111
0.8
-12.162
-0.1
83.273
1
0.036
2 329.81
9 304.1
100
7 176.56
77.1
2 127.55
22.9
162
1.7
1 593.45
17.1
1 948.71
20.9
178.83
1.9
-331.9
-3.6
11.691
0.1
-144.28
-1.6
14.476
0.2
-158.75
-1.7
-0.068
2 329.81
9 281.99
100
7 040.23
75.8
2 241.75
24.2
141.12
1.5
1 402.8
15.1
1 590.69
17.1
651.06
7
-587.25
-6.3
1.737
0.02
67.736
0.7
31.69
0.3
36.046
0.4
0.015
2 329.81
9 779.84
100
7 167.95
73.3
2 611.89
26.7
144.7
1.5
1 518.79
15.5
1 729.91
17.7
881.98
9
-563.81
-5.8
2.531
0.03
379.39
3.9
74.941
0.8
304.45
3.1
0.131
2 329.81
9 015.99
100
6 710.64
74.4
2 305.35
25.6
130.04
1.4
1 379.74
15.3
1 528.7
17
776.65
8.6
-334.98
-3.7
10.707
0.1
453.99
5
26.335
0.3
427.65
4.7
0.184
2 329.81
8 550.24
100
7 292.62
85.3
1 257.62
14.7
160.49
1.9
361.23
4.2
552.62
6.5
704.99
8.2
-401.81
-4.7
7.916
0.09
299.25
3.5
134.22
1.6
161.31
1.9
0.077
2 083.53
7 424.58
100
5 460.46
73.5
1 964.12
26.5
113.95
1.5
1 668.55
22.5
1 792.46
24.1
171.67
2.3
-344.14
-4.6
2.268
0.03
-175.76
-2.4
195.19
2.6
-370.95
-5
-0.16
2 322.64
7 876.62
100
5 603.83
71.1
2 272.79
28.9
116.46
1.5
1 564.46
19.9
1 700.87
21.6
571.92
7.3
-349.57
-4.4
3.041
0.04
233.41
3
15.026
0.2
218.25
2.8
0.096
2 263.2
7 187
100
5 162
71.8
2 025
28.2
110
1.5
1 504
20.9
1 624
22.6
401
5.6
-236
-3.3
15
0.2
187
2.6
36
0.5
149
2.1
0.06
2 325
7 555
100
5 335
70.6
2 220
29.4
199
2.6
1 557
20.6
1 772
23.5
448
5.9
-309
-4.09
7
0.09
110
1.5
-18
-0.2
128
1.7
0.06
2 139
6 769
100
4 874
72
1 894
28
92
1.4
1 442
21.3
1 616
23.9
278
4.1
-266
-3.9
4
0.06
17
0.3
-4
-0.06
20
0.3
0.01
2 373
7 339
100
5 174
70.5
2 165
29.5
96
1.3
1 448
19.7
1 568
21.4
597
8.1
-308
-4.2
23
0.3
312
4.3
91
1.2
221
3
0.08
2 730
6 782
100
4 776
70.4
2 006
29.6
92
1.4
1 568
23.1
1 663
24.5
343
5.1
-217
-3.2
2
0.03
137
2
153
2.3
-17
-0.3
-0.01
2 387
7 281
100
5 092
69.9
2 189
30.1
119
1.6
1 888
25.9
2 380
32.7
-191
-2.6
-259
-3.6
-66
-0.9
-511
-7.02
7
0.1
-518
-7.1
-0.19
2 734
6 666
100
4 603
69.1
2 063
30.9
107
1.6
1 462
21.9
1 586
23.8
477
7.2
-244
-3.7
-6
-0.09
233
3.5
27
0.4
206
3.1
0.08
2 448
6 828
100
4 596
67.3
2 233
32.7
114
1.7
1 530
22.4
1 659
24.3
574
8.4
-333
-4.9
-2
-0.03
314
4.6
92
1.3
222
3.3
0.09
2 459
6 788
100
4 474
65.9
2 314
34.1
96
1.4
1 595
23.5
1 699
25
615
9.1
-236
-3.5
-3
-0.04
415
6.1
48
0.7
367
5.4
0.15
2 447
6 940
100
4 745
68.4
2 195
31.6
180
2.6
1 608
23.2
1 967
28.3
227
3.3
-271
-3.9
-35
-0.5
-108
-1.6
54
0.8
-162
-2.3
-0.07
2 452
6 288
100
4 306
68.5
1 982
31.5
106
1.7
1 365
21.7
1 490
23.7
492
7.8
-207
-3.3
-3
-0.05
281
4.5
60
1
221
3.5
0.09
2 447
6 882
100
4 623
67.2
2 259
32.8
76
1.1
1 419
20.6
1 512
22
747
10.9
-213
-3.1
18
0.3
551
8
195
2.8
356
5.2
0.15
2 447
6 757
100
4 480
66.3
2 277
33.7
80
1.2
1 367
20.2
1 468
21.7
809
12
-231
-3.4
—
0
2 576
38.1
543
8
2 033
30.1
0.83
2 447
5 425
3 623
1 803
—
1 843
1 756
46
-216
-20
-191
-137
-54
-0.02
2 342
5 624
3 644
1 981
65
1 280
1 360
620
-226
8
400
117
283
0.12
2 343
6 426
4 139
2 287
—
1 245
1 394
893
-279
4
677
123
554
0.93
600
6 344
4 073
2 271
—
1 314
1 345
926
-141
-2
782
19
763
1.28
594
4 965
3 516
1 448
—
1 381
1 513
-64
-274
-58
-341
21
-297
-0.5
594
5 332
3 533
1 800
—
1 272
1 308
491
-266
8
233
71
98
0.17
594
11 295
7 536
3 759
—
2 409
2 443
1 316
-423
-2
929
-18
560
0.94
600
478
412
66
—
52
60
6
-8
2
10
2
8
0.01
594
376
327
49
—
64
57
-8
-2
2
-8
-3
-5
-0.01
594
558
467
91
—
52
60
31
4
1
37
7
29
0.05
594
680
554
126
—
49
61
65
-10
2
57
16
41
0.07
594
555
397
158
—
36
51
107
-4
1
104
27
77
0.13
594
564
400
164
—
68
76
88
-3
-1
84
21
63
0.11
594
867
618
248
—
55
54
195
-5
2
191
51
140
0.24
594
899
617
282
—
50
58
224
-10
1
215
59
156
0.26
594
802
564
238
—
49
51
186
-8
—
178
46
132
0.22
594
822
580
242
—
49
50
192
-10
-5
176
48
129
0.22
594
737
567
170
—
67
69
101
-13
-1
87
23
64
0.11
594
891
705
186
—
48
50
137
-16
-1
119
30
90
0.15
594
629
507
122
—
44
48
74
-22
—
51
14
38
0.06
594
563
443
120
—
31
35
85
-10
-4
71
17
54
0.09
594