Xinyangfeng Agricultural Statements
00
Xinyangfeng Agricultural 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
3 836.11
100
3 304.61
86.1
531.5
13.9
24.273
0.6
141.48
3.7
155.65
4.1
375.85
9.8
-4.28
-0.1
-0.381
-0.01
371.15
9.7
67.315
1.8
300.45
7.8
0.239
1 256.96
3 630.98
100
3 144.03
86.6
486.95
13.4
24.809
0.7
176.91
4.9
182.5
5
304.44
8.4
-5.202
-0.1
-1.08
-0.03
298.57
8.2
14.68
0.4
281.2
7.7
0.224
1 256.96
4 418.26
100
3 736.69
84.6
681.57
15.4
13.929
0.3
170.92
3.9
182.37
4.1
499.2
11.3
-4.613
-0.1
-1.062
-0.02
494.19
11.2
81.55
1.8
408.61
9.2
0.325
1 256.96
3 676.84
100
3 534.31
96.1
142.53
3.9
31.1
0.8
-35.202
-1
-21.789
-0.6
164.32
4.5
3.146
0.09
-18.661
-0.5
155.83
4.2
33.402
0.9
108.35
2.9
0.085
1 271.78
2 663.86
100
2 182.69
81.9
481.17
18.1
18.783
0.7
126.55
4.8
135.68
5.1
345.49
13
3.443
0.1
1.332
0.05
350.26
13.1
60.803
2.3
280.49
10.5
0.224
1 254.73
5 072.43
100
4 207.48
82.9
864.96
17.1
18.307
0.4
229.63
4.5
237.62
4.7
627.33
12.4
-2.411
-0.05
0.623
0.01
625.63
12.3
102.2
2
513.38
10.1
0.409
1 254.73
4 544.6
100
3 774.78
83.1
769.82
16.9
14.02
0.3
237.82
5.2
248.99
5.5
520.84
11.5
-2.554
-0.06
-0.957
-0.02
516.72
11.4
99.541
2.2
407.13
9
0.317
1 284.33
2 263.02
100
1 955.91
86.4
307.12
13.6
31.843
1.4
64.476
2.8
102.89
4.5
204.23
9
-3.315
-0.1
-1.019
-0.05
200.86
8.9
38.177
1.7
158.75
7
0.122
1 304.53
2 834.1
100
2 261.31
79.8
572.79
20.2
14.633
0.5
141.56
5
152.61
5.4
420.18
14.8
10.336
0.4
0.886
0.03
431.4
15.2
77.306
2.7
350.59
12.4
0.279
1 254.79
3 393.33
100
2 745.41
80.9
647.92
19.1
21.719
0.6
184.53
5.4
200.96
5.9
446.96
13.2
15.545
0.5
-0.718
-0.02
461.79
13.6
82.657
2.4
371.64
11
0.281
1 322.15
3 311.1
100
2 654.9
80.2
656.2
19.8
9
0.3
234.4
7.1
238.9
7.2
417.2
12.6
18.2
0.5
0.2
0.006
435.7
13.2
87.1
2.6
340.7
10.3
0.27
1 254.7
1 826.3
100
1 716.6
94
109.7
6
19
1
-88.1
-4.8
-75.6
-4.1
185.3
10.1
30
1.6
-5.5
-0.3
209.4
11.5
47.1
2.6
159
8.7
0.14
1 158
2 863.4
100
2 286
79.8
577.4
20.2
10.3
0.4
227.8
8
233.4
8.2
343.9
12
15.8
0.6
1.5
0.05
361.3
12.6
65.2
2.3
292.4
10.2
0.23
1 287
2 568.2
100
1 942.3
75.6
626
24.4
25.4
1
229.6
8.9
250.2
9.7
375.7
14.6
10.4
0.4
-0.9
-0.04
385.4
15
67.8
2.6
311.3
12.1
0.24
1 288.8
2 810.7
100
2 344.7
83.4
466
16.6
4
0.1
231.4
8.2
232.5
8.3
233.5
8.3
7.4
0.3
-0.9
-0.03
240
8.5
44.3
1.6
192.2
6.8
0.15
1 285.1
1 206.9
100
1 004.7
83.2
202.1
16.7
9.3
0.8
179.5
14.9
183.7
15.2
18.4
1.5
10.9
0.9
-2.6
-0.2
16.1
1.3
6.2
0.5
8.8
0.7
0.01
1 185.4
2 345.4
100
2 057.9
87.7
287.5
12.3
4.5
0.2
288.3
12.3
287.7
12.3
-0.2
-0.009
9.5
0.4
-0.1
-0.004
9.1
0.4
-0.4
-0.02
11.8
0.5
0.01
1 318.4
2 635.6
100
2 029
77
606.6
23
25.4
1
228.6
8.7
249.9
9.5
356.6
13.5
4.9
0.2
0.8
0.03
362.2
13.7
63.5
2.4
291.8
11.1
0.23
1 275.4
3 139.7
100
2 534.8
80.7
604.9
19.3
3.1
0.1
182.6
5.8
183.7
5.9
421.2
13.4
1.2
0.04
0.9
0.03
423.8
13.5
81.3
2.6
338.7
10.8
0.26
1 304.5
1 633.2
100
1 318
80.7
315.2
19.3
3.3
0.2
205.7
12.6
208.4
12.8
106.8
6.5
12.8
0.8
-3.8
-0.2
110.5
6.8
29.3
1.8
83
5.1
0.06
1 304.5
2 857.7
100
2 357.4
82.5
500.3
17.5
2.7
0.09
258.4
9
257.4
9
242.9
8.5
7.2
0.3
-2.1
-0.07
248
8.7
47.1
1.6
197.2
6.9
0.15
1 332.9
2 669.3
100
2 141.5
80.2
527.8
19.8
—
0
196.4
7.4
208.8
7.8
319
12
6.5
0.2
-3
-0.1
322.5
12.1
60.5
2.3
258.4
9.7
0.2
1 304.5
2 870.5
100
2 331.5
81.2
539
18.8
—
0
196
6.8
192.7
6.7
346.3
12.1
7.5
0.3
-0.1
-0.003
353.7
12.3
69.1
2.4
280.2
9.8
0.21
1 304.5
1 796.6
1 489.2
307.4
—
243.7
215.7
91.8
7.5
2.5
97.8
12.2
86.9
0.07
1 304.5
2 108.4
1 679.5
428.9
2.5
220.4
218.9
210
4
-3.2
210.8
45.3
162.8
0.12
1 332.9
2 481.8
2 013
468.7
—
190.2
200.5
268.2
-0.4
-0.2
267.6
55.1
206.9
0.16
1 294
2 645.6
2 189.9
455.8
—
180.4
177.3
278.4
5.8
-0.3
283.9
55.7
223.6
0.17
1 315
1 533.4
1 365.2
168.1
—
177
166.5
1.7
11.1
8
17.3
-1.5
26.2
0.02
1 315
1 681.9
1 440.5
241.4
—
129.5
131.4
110
3.4
1.8
115.2
41.8
69.5
0.05
1 315
2 429.1
1 952
477.2
—
153.3
163.2
314
3
3.1
319.1
57.9
250.8
0.33
766.2
2 632
2 239.1
392.9
—
116.8
116.8
276
2.4
2.1
280.5
54.5
216.6
0.16
1 318.4
1 542.7
1 333.7
209
—
87
74.4
134.6
12.8
4.2
151.3
25.3
120.6
0.09
1 318.4
2 632.5
2 068.8
563.6
—
275.1
274.2
289.4
-4
3.9
289.3
57.5
226.9
0.17
1 318.4
2 873.1
2 362.4
510.7
—
201
213.8
297
-2.6
2.6
296.8
62.3
224.9
0.17
1 301
2 570.8
2 067.4
503.4
—
267
267
236.4
-8.8
2
229.6
44.2
175.3
0.15
1 203.6
1 913.4
1 485.3
428.2
—
221
222.3
205.8
-4.3
-7
193.6
49.2
140.8
0.12
1 203.6
2 407.2
2 001.7
405.5
—
203.3
203.3
202.2
-8.3
1.7
194.8
37.4
151.6
0.13
1 203.6
1 948.3
1 624
324.3
—
150.2
151.9
172.5
-25.8
23.1
169.8
6.9
159.1
0.13
1 203.6
2 083.2
1 696.4
386.8
—
221.5
221.7
165.2
-16.2
2.3
151.3
27.3
119.5
0.1
1 203.6
1 381.5
1 137.5
244
—
145.6
139.8
104.2
-5.4
6.2
104.3
9.5
95.3
0.14
687.6
1 657
1 361.6
295.4
—
177.3
177.3
118.1
-21.1
1.2
98.2
23.9
74.7
0.06
1 203.6
3 515.5
2 778
737.4
—
309.8
315.1
422.4
-30.7
6.4
398.1
104.1
275.9
0.15
1 891.2
335.2
324.7
10.6
—
24
23.7
-13.1
-9.3
0.3
-22.1
0.1
-16.2
-0.03
516
483.3
453.4
29.8
—
26.8
29.5
0.4
-16.6
0.2
-16.1
0.4
-16.3
-0.03
516