Zhejiang XinNong Statements
00
Zhejiang XinNong 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
176.64
138.84
37.796
13.626
35.497
47.637
-9.84
3.152
-0.16
-6.805
-3.276
-3.53
-0.023
153.21
209.54
145.53
64.005
14.206
40.549
52.694
11.312
2.783
-0.13
14.285
-0.562
14.847
0.097
153.21
275.3
100
214.48
77.9
60.817
22.1
18.524
6.7
37.12
13.5
54.062
19.6
6.755
2.5
5.591
2
-0.069
-0.03
12.424
4.5
1.632
0.6
10.792
3.9
0.07
153.21
230.14
100
192.52
83.7
37.613
16.3
16.193
7
42.571
18.5
62.527
27.2
-24.914
-10.8
-1.684
-0.7
-0.162
-0.07
-26.759
-11.6
-8.491
-3.7
-18.268
-7.9
-0.117
156.06
316.51
100
247.21
78.1
69.307
21.9
17.965
5.7
33.244
10.5
50.196
15.9
19.111
6
4.131
1.3
-0.079
-0.02
23.142
7.3
2.376
0.8
20.766
6.6
0.135
153.99
391.65
100
279.36
71.3
112.29
28.7
18.748
4.8
36.565
9.3
50.616
12.9
61.677
15.7
6.966
1.8
0.068
0.02
68.71
17.5
6.269
1.6
62.441
15.9
0.402
155.43
309.87
100
217.07
70.1
92.801
29.9
17.331
5.6
36.361
11.7
51.545
16.6
41.256
13.3
3.502
1.1
0.057
0.02
44.942
14.5
8.47
2.7
36.471
11.8
0.23
158.57
293.38
100
226.45
77.2
66.934
22.8
14.648
5
39.868
13.6
53.512
18.2
13.422
4.6
6.152
2.1
-0.465
-0.2
19.134
6.5
-0.714
-0.2
19.848
6.8
0.125
158.71
252.5
100
170.76
67.6
81.748
32.4
21.25
8.4
33.74
13.4
54.995
21.8
26.753
10.6
3.598
1.4
0.041
0.02
30.352
12
5.572
2.2
24.78
9.8
0.159
155.98
344.77
100
225.81
65.5
118.96
34.5
21.34
6.2
35.412
10.3
55.708
16.2
63.253
18.3
6.562
1.9
-0.153
-0.04
69.505
20.2
7.227
2.1
62.277
18.1
0.399
156
271.9
100
189.5
69.7
82.4
30.3
18.5
6.8
31.5
11.6
49.4
18.2
33
12.1
1.6
0.6
-0.5
-0.2
34.2
12.6
3.2
1.2
31
11.4
0.26
120
231.4
100
196.4
84.9
35.1
15.2
15.4
6.7
11.3
4.9
26.1
11.3
8.9
3.8
2.7
1.2
-0.9
-0.4
11.6
5
2
0.9
9.5
4.1
0.08
120
289.1
100
185.8
64.3
103.3
35.7
16.8
5.8
34.2
11.8
49.8
17.2
53.5
18.5
0.2
0.07
-0.3
-0.1
53.2
18.4
3.4
1.2
49.8
17.2
0.42
120
353.2
100
228.3
64.6
124.9
35.4
19.9
5.6
34.7
9.8
53.8
15.2
71.1
20.1
4.6
1.3
0.2
0.06
75.6
21.4
8.9
2.5
66.8
18.9
0.56
120
320
100
223.4
69.8
96.6
30.2
10.3
3.2
31.7
9.9
40.1
12.5
56.5
17.7
3.3
1
-1.6
-0.5
58
18.1
8.9
2.8
49.1
15.3
0.41
120
260.3
100
203.4
78.1
56.9
21.9
12
4.6
34.5
13.3
45.8
17.6
11.1
4.3
2.8
1.1
0.1
0.04
13.7
5.3
-0.7
-0.3
14.4
5.5
0.12
120.8
283.7
100
200.4
70.6
83.2
29.3
11.3
4
35
12.3
44.3
15.6
39
13.7
3.8
1.3
-0.1
-0.04
42.5
15
6.1
2.2
36.4
12.8
0.3
121.3
273.5
100
173.6
63.5
99.9
36.5
14.4
5.3
26.1
9.5
40.5
14.8
59.4
21.7
4.6
1.7
1
0.4
64.6
23.6
8.5
3.1
56.1
20.5
0.46
122.3
268.6
100
177.5
66.1
91.1
33.9
12.5
4.7
23.8
8.9
32.8
12.2
58.3
21.7
-0.2
-0.07
—
0
58
21.6
10.4
3.9
47.6
17.7
0.4
118.9
259.6
100
197.9
76.2
61.7
23.8
11.4
4.4
30.7
11.8
41.5
16
20.2
7.8
-0.9
-0.3
1.1
0.4
19.9
7.7
0.9
0.3
19
7.3
0.19
101.3
182.3
100
120.9
66.3
61.4
33.7
13.2
7.2
25.1
13.8
37.7
20.7
23.7
13
3.7
2
-0.1
-0.05
27.2
14.9
5.5
3
21.7
11.9
0.18
120.6
262.4
100
173.3
66
89.1
34
11.8
4.5
24.2
9.2
33.3
12.7
55.8
21.3
3.4
1.3
0.9
0.3
59
22.5
10
3.8
49
18.7
0.32
151.9
262.7
100
173
65.9
89.7
34.1
11.8
4.5
25.1
9.6
37
14.1
52.7
20.1
-5.4
-2.06
—
0
46.8
17.8
8.4
3.2
38.5
14.7
0.43
90
235.7
165.8
69.9
10.7
29.1
40.3
29.6
-3.1
-0.1
22.4
5.3
17.1
0.19
90