Income Statement

Revenue

+3%

+34%

10Y

Currency: CNY

	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Interest Expense	2	0	0	0	1	0	0	0	0	0	0	0	2	0	0	0	1	0	0	0	0	0	0	0	0	0	0	0	1	0	0	0	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	1	1	0	0	1	1	1	1	0	0	0	0	1	1	1	1	1	1	0	0
Revenue	297 N/A	318 +7%	344 +8%	337 -2%	414 +23%	388 -6%	289 -25%	292 +1%	285 -2%	273 -4%	321 +18%	312 -3%	314 +1%	397 +26%	409 +3%	422 +3%	417 -1%	435 +4%	464 +7%	478 +3%	579 +21%	704 +21%	737 +5%	734 0%	938 +28%	868 -7%	856 -1%	857 +0%	1 153 +35%	1 037 -10%	1 069 +3%	1 084 +1%	1 171 +8%	1 333 +14%	1 461 +10%	1 447 -1%	1 505 +4%	1 582 +5%	1 458 -8%	1 502 +3%	1 480 -1%	1 364 -8%	1 520 +11%	1 495 -2%	1 531 +2%	1 710 +12%	1 659 -3%	1 674 +1%	1 603 -4%	1 348 -16%	1 322 -2%	1 304 -1%	804 -38%	740 -8%	650 -12%	640 -1%	761 +19%	758 0%	772 +2%	799 +3%	823 +3%	851 +3%	854 +0%	883 +3%	901 +2%	967 +7%	977 +1%	985 +1%	1 101 +12%	1 206 +10%	1 126 -7%	1 152 +2%	1 326 +15%	1 254 -5%	1 369 +9%	1 416 +3%	1 552 +10%	1 522 -2%	1 476 -3%	1 476 +0%	1 246 -16%	1 176 -6%	1 207 +3%	1 181 -2%
Gross Profit
Cost of Revenue	(143)	(155)	(177)	(177)	(223)	(209)	(169)	(174)	(173)	(164)	(200)	(186)	(164)	(190)	(176)	(185)	(192)	(198)	(211)	(230)	(248)	(272)	(275)	(256)	(322)	(321)	(322)	(330)	(483)	(448)	(453)	(462)	(477)	(545)	(602)	(595)	(622)	(648)	(603)	(617)	(647)	(576)	(652)	(647)	(745)	(828)	(787)	(784)	(765)	(624)	(651)	(653)	(483)	(466)	(435)	(437)	(540)	(518)	(526)	(538)	(638)	(573)	(590)	(617)	(669)	(693)	(656)	(656)	(688)	(763)	(734)	(766)	(910)	(878)	(977)	(986)	(1 113)	(1 107)	(1 074)	(1 080)	(1 024)	(844)	(865)	(838)
Gross Profit	154 N/A	163 +5%	167 +3%	160 -4%	190 +19%	179 -6%	120 -33%	118 -2%	112 -5%	109 -3%	121 +11%	126 +4%	150 +19%	207 +38%	233 +13%	237 +2%	225 -5%	237 +5%	252 +6%	248 -2%	331 +33%	431 +30%	462 +7%	478 +4%	616 +29%	547 -11%	533 -2%	527 -1%	670 +27%	589 -12%	616 +5%	622 +1%	694 +12%	788 +13%	859 +9%	852 -1%	883 +4%	934 +6%	855 -8%	884 +3%	833 -6%	788 -5%	868 +10%	847 -2%	786 -7%	882 +12%	872 -1%	890 +2%	838 -6%	723 -14%	671 -7%	650 -3%	321 -51%	274 -14%	215 -22%	204 -5%	221 +9%	240 +8%	246 +3%	261 +6%	186 -29%	278 +50%	264 -5%	267 +1%	232 -13%	273 +18%	320 +17%	328 +3%	413 +26%	443 +7%	393 -11%	386 -2%	416 +8%	375 -10%	392 +4%	430 +10%	439 +2%	415 -5%	403 -3%	396 -2%	221 -44%	332 +50%	342 +3%	343 +0%
Operating Income
Operating Expenses	(70)	(82)	(80)	(89)	(104)	(100)	(90)	(89)	(94)	(105)	(110)	(105)	(114)	(125)	(133)	(169)	(181)	(183)	(181)	(155)	(153)	(167)	(176)	(201)	(231)	(227)	(230)	(216)	(275)	(273)	(281)	(288)	(286)	(302)	(320)	(326)	(334)	(356)	(351)	(373)	(360)	(369)	(387)	(368)	(241)	(367)	(355)	(363)	(266)	(333)	(335)	(332)	(190)	(265)	(267)	(272)	(218)	(313)	(308)	(347)	(221)	(337)	(325)	(274)	(221)	(240)	(250)	(249)	(238)	(219)	(201)	(199)	(197)	(235)	(241)	(249)	(226)	(220)	(217)	(225)	(227)	(345)	(351)	(340)
Selling, General & Administrative	(70)	(81)	(80)	(88)	(103)	(100)	(90)	(93)	(94)	(105)	(109)	(101)	(98)	(109)	(118)	(123)	(128)	(131)	(128)	(132)	(151)	(166)	(175)	(192)	(223)	(219)	(223)	(218)	(268)	(265)	(271)	(287)	(244)	(300)	(318)	(325)	(288)	(348)	(341)	(359)	(305)	(345)	(362)	(348)	(276)	(337)	(335)	(341)	(285)	(330)	(320)	(318)	(212)	(269)	(254)	(254)	(213)	(194)	(195)	(165)	(181)	(194)	(184)	(183)	(133)	(157)	(162)	(167)	(154)	(179)	(176)	(177)	(145)	(167)	(169)	(173)	(173)	(180)	(174)	(178)	(176)	(188)	(192)	(191)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(30)	0	0	0	(33)	0	0	0	(39)	0	0	0	(36)	0	0	0	(44)	0	0	0	(47)	0	(23)	0	(42)	(92)	(90)	(107)	(66)	(76)	(73)	(73)	(60)	(68)	(68)	(65)	(60)	(67)	(61)	(55)	(44)	(51)	(58)	(62)	(60)	(66)	(73)	(84)	(75)	(84)	(88)	(78)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(12)	0	0	0	(13)	0	0	0	(16)	0	0	0	(17)	0	0	0	(19)	0	0	0	(19)	0	0	0	(30)	0	0	0	(44)	0	0	0	(41)	0	0	0	(39)	0	0	0	(28)	0	0	0	(26)	0	0	0	(26)	0	0	0
Other Operating Expenses	0	(0)	(0)	(1)	(1)	0	(0)	4	(0)	(0)	(1)	(4)	(16)	(17)	(16)	(46)	(53)	(52)	(52)	(23)	(2)	(1)	(1)	(10)	(8)	(7)	(7)	1	(7)	(8)	(9)	(1)	(0)	(1)	(2)	(1)	(0)	(8)	(9)	(14)	(0)	(23)	(25)	(20)	88	(30)	(20)	(22)	82	(3)	(15)	(15)	88	4	11	(18)	67	(26)	(24)	(75)	69	(67)	(68)	(17)	13	(15)	(20)	(17)	14	27	36	32	19	(17)	(14)	(14)	32	26	30	38	50	(73)	(72)	(71)
Operating Income	84 N/A	81 -4%	87 +7%	71 -18%	87 +21%	79 -9%	30 -62%	29 -6%	18 -38%	4 -77%	11 +169%	21 +81%	36 +74%	81 +128%	100 +23%	68 -32%	44 -35%	54 +22%	72 +33%	93 +30%	178 +91%	264 +48%	285 +8%	277 -3%	385 +39%	320 -17%	304 -5%	311 +2%	395 +27%	316 -20%	336 +6%	334 -1%	409 +22%	486 +19%	539 +11%	526 -3%	549 +4%	578 +5%	505 -13%	512 +1%	473 -8%	419 -11%	481 +15%	480 0%	546 +14%	515 -6%	517 +0%	527 +2%	572 +9%	390 -32%	337 -14%	318 -6%	131 -59%	9 -93%	(52) N/A	(68) -31%	3 N/A	(73) N/A	(63) +15%	(86) -38%	(36) +58%	(59) -65%	(61) -4%	(7) +89%	11 N/A	34 +208%	71 +108%	79 +12%	174 +121%	223 +28%	191 -15%	186 -3%	218 +17%	140 -36%	151 +8%	181 +20%	213 +18%	195 -8%	185 -5%	172 -7%	(6) N/A	(13) -132%	(9) +28%	3 N/A
Pre-Tax Income
Interest Income Expense	(2)	(2)	(1)	0	3	5	5	4	4	3	1	2	2	3	6	7	8	11	9	10	11	10	12	13	15	17	19	23	25	26	28	27	31	32	34	36	36	43	52	62	75	82	88	91	3	90	89	89	3	80	76	76	3	81	78	72	2	54	49	59	9	65	71	62	64	68	65	71	79	84	88	88	86	109	109	108	84	85	87	85	79	66	62	61
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	0	0	0	(2)	0	0	(0)	(2)	0	0	0	0	0	2	2	(1)	(0)	(2)	(4)	(4)	(1)	(1)	1	(2)	1	1	0	(5)	(0)	0	0	1	1	(0)	(1)	(11)	5	5	6
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	(2)	0	0	0	3	0	0	0	(1)	0	0	0	(2)	0	0	0	(0)	0	0	0	(1)	0	0	0	(6)	(0)	(0)	(0)	0	(0)	0	1	1	1	0	(1)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	(0)	(0)	1	2	(2)	(2)	(2)	(2)	(1)	(1)	(3)	(2)	3	(0)	5	4	7	11	9	5	(3)	(4)	(2)	(3)	(10)	(12)	(15)	(9)	(2)	(3)	(2)	(3)	(6)	(3)	(3)	(1)	(3)	(11)	(12)	(17)	2	3	3	9	4	4	4	4	8	5	2	(1)	2	1	(3)	(3)	(7)	(7)	(1)	(1)	(2)	(3)	(5)	(5)	(3)	(4)	(4)	(4)	(11)	(15)	(15)	(14)	(6)	(6)	(5)	(4)	3	4	4	4	(1)	(1)	(3)	4
Pre-Tax Income	82 N/A	78 -4%	87 +10%	73 -16%	88 +20%	82 -6%	34 -59%	31 -8%	22 -31%	6 -73%	10 +77%	21 +103%	39 +89%	84 +118%	111 +31%	79 -29%	62 -22%	76 +23%	90 +18%	108 +20%	185 +72%	271 +46%	296 +9%	287 -3%	388 +35%	325 -16%	308 -5%	325 +5%	418 +29%	340 -19%	361 +6%	358 -1%	433 +21%	515 +19%	570 +11%	561 -2%	576 +3%	609 +6%	545 -11%	557 +2%	550 -1%	503 -8%	573 +14%	580 +1%	553 -5%	609 +10%	611 +0%	620 +1%	581 -6%	474 -18%	415 -12%	393 -5%	134 -66%	90 -33%	23 -74%	1 -95%	(1) N/A	(26) -2 058%	(13) +52%	(26) -106%	(30) -16%	3 N/A	3 +24%	46 +1 397%	69 +49%	97 +41%	131 +35%	147 +13%	240 +63%	294 +23%	265 -10%	259 -2%	293 +13%	242 -17%	255 +5%	284 +11%	301 +6%	284 -6%	276 -3%	260 -6%	62 -76%	57 -7%	55 -5%	73 +33%
Net Income
Tax Provision	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	(0)	(1)	(1)	(1)	(1)	0	0	(4)	(5)	(6)	(7)	(5)	(7)	(8)	(8)	(9)	(10)	(10)	(10)	(11)	(11)	(13)	(13)	(15)	(16)	(21)	(18)	(61)	(73)	(70)	(68)	(59)	(47)	(40)	(42)	3	7	14	17	(24)	(23)	(32)	(35)	(10)	0	(10)	0	(20)	0	(20)	(20)	(1)	0	(3)	(3)	(4)	(4)	(2)	(2)	(2)	(3)	(4)	(4)	22	21	13	3
Income from Continuing Operations	82	78	87	73	88	82	34	31	22	6	10	21	39	84	111	79	62	76	89	107	185	270	296	287	385	321	302	317	413	333	353	349	424	506	560	551	565	598	532	544	536	488	552	562	492	535	541	551	523	427	376	351	136	98	37	18	(25)	(49)	(45)	(61)	(40)	(8)	(7)	36	49	77	110	127	239	293	262	256	289	238	253	283	299	281	272	256	84	78	68	76
Income to Minority Interest	4	4	(1)	4	(2)	(8)	(6)	(6)	(16)	(23)	(21)	(23)	(31)	(51)	(58)	(58)	(59)	(70)	(74)	(73)	(91)	(116)	(120)	(117)	(176)	(148)	(145)	(142)	(181)	(143)	(148)	(147)	(166)	(204)	(218)	(215)	(227)	(231)	(185)	(181)	(155)	(125)	(158)	(163)	(123)	(134)	(119)	(124)	(80)	(60)	(43)	(33)	30	44	42	41	57	67	75	100	82	78	75	52	53	50	39	33	(6)	(15)	(22)	(28)	(36)	(44)	(37)	(46)	(43)	(40)	(38)	(37)	(27)	(27)	(29)	(24)
Net Income (Common)	85 N/A	83 -3%	86 +4%	77 -11%	86 +12%	74 -14%	27 -63%	26 -7%	6 -78%	(17) N/A	(11) +38%	(2) +80%	8 N/A	34 +342%	53 +57%	21 -60%	3 -88%	6 +115%	14 +155%	34 +138%	93 +173%	154 +65%	176 +14%	170 -3%	209 +23%	173 -17%	157 -9%	175 +11%	232 +33%	191 -18%	205 +8%	203 -1%	258 +27%	302 +17%	342 +13%	336 -2%	338 +1%	367 +9%	348 -5%	363 +4%	380 +5%	363 -5%	394 +9%	399 +1%	368 -8%	401 +9%	422 +5%	427 +1%	442 +4%	367 -17%	333 -9%	318 -4%	167 -48%	141 -15%	79 -44%	59 -26%	33 -45%	18 -46%	30 +68%	39 +31%	42 +7%	70 +69%	68 -4%	88 +30%	102 +16%	127 +25%	150 +18%	160 +7%	233 +45%	278 +19%	240 -14%	228 -5%	253 +11%	194 -24%	216 +11%	236 +10%	256 +8%	241 -6%	234 -3%	219 -6%	57 -74%	51 -10%	39 -24%	52 +33%
EPS (Diluted)	0.12 N/A	0.12 N/A	0.11 -8%	0.1 -9%	0.09 -10%	0.08 -11%	0.03 -63%	0.03 N/A	0.01 -67%	-0.02 N/A	-0.01 +50%	0 N/A	0.01 N/A	0.04 +300%	0.06 +50%	0.03 -50%	0 N/A	0.01 N/A	0.02 +100%	0.04 +100%	0.1 +150%	0.17 +70%	0.19 +12%	0.18 -5%	0.22 +22%	0.19 -14%	0.18 -5%	0.2 +11%	0.25 +25%	0.21 -16%	0.22 +5%	0.22 N/A	0.29 +32%	0.35 +21%	0.4 +14%	0.39 -3%	0.38 -3%	0.42 +11%	0.4 -5%	0.42 +5%	0.43 +2%	0.42 -2%	0.45 +7%	0.45 N/A	0.42 -7%	0.45 +7%	0.48 +7%	0.49 +2%	0.5 +2%	0.42 -16%	0.38 -10%	0.36 -5%	0.19 -47%	0.16 -16%	0.09 -44%	0.07 -22%	0.04 -43%	0.03 -25%	0.04 +33%	0.05 +25%	0.05 N/A	0.08 +60%	0.08 N/A	0.1 +25%	0.12 +20%	0.15 +25%	0.17 +13%	0.19 +12%	0.26 +37%	0.32 +23%	0.27 -16%	0.26 -4%	0.29 +12%	0.22 -24%	0.25 +14%	0.27 +8%	0.29 +7%	0.27 -7%	0.27 N/A	0.25 -7%	0.06 -76%	0.06 N/A	0.04 -33%	0.06 +50%

Income Statement Balance Sheet Cash Flow Statement

Shandong Denghai Seeds Co Ltd
SZSE:002041

Income Statement

Earnings Waterfall
Shandong Denghai Seeds Co Ltd

Income Statement
Shandong Denghai Seeds Co Ltd

See Also

Company

Help

Tools

Stocks

Shandong Denghai Seeds Co Ltd SZSE:002041

Income Statement

Earnings Waterfall Shandong Denghai Seeds Co Ltd

Income Statement Shandong Denghai Seeds Co Ltd

See Also

Company

Help

Tools

Stocks

Shandong Denghai Seeds Co Ltd
SZSE:002041

Earnings Waterfall
Shandong Denghai Seeds Co Ltd

Income Statement
Shandong Denghai Seeds Co Ltd