Renmin tianli group, inc. (ABAC)
Income statement / TTM
Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16Dec'15Sep'15Jun'15Mar'15Dec'14Sep'14Jun'14Mar'14Dec'13Sep'13Jun'13Mar'13Dec'12Sep'12Jun'12Mar'12Dec'11Sep'11Jun'11Mar'11Sep'10Jun'10
Revenue - related party

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Revenue

0

0

-

-

0

0

-

-

-

-

-

-

-

-

-

38,533

39,660

36,912

35,681

33,350

29,632

27,478

27,209

26,529

26,826

28,342

29,437

28,638

0

0

0

-

-

Cost of goods sold

0

0

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Revenue

-

-

0

-

-

-

0

-

0

0

0

-

0

0

0

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

0

-

Revenue

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

Cost of goods sold

-

-

23,072

-

-

-

26,074

27,290

27,860

27,201

27,585

28,670

30,559

33,078

32,715

32,926

33,356

32,337

32,003

30,330

27,289

25,417

24,250

23,073

22,953

21,495

19,995

18,034

15,487

14,056

0

0

0

Gross profit (loss)

2,677

3,833

4,480

4,248

4,177

3,900

5,244

6,407

7,402

9,397

9,252

8,696

7,322

7,103

5,689

5,607

6,304

4,574

3,677

3,020

2,342

2,060

2,958

3,455

3,873

6,846

9,442

10,603

11,725

10,513

0

0

0

Operating expenses:
General and administrative expenses

2,749

2,786

2,942

2,870

3,067

3,224

3,437

3,549

3,664

3,671

3,682

4,385

3,900

3,950

3,869

2,995

3,730

3,324

3,107

3,236

2,647

2,645

2,508

2,239

2,103

2,193

2,313

2,450

2,298

1,968

0

0

0

Selling expenses

299

319

318

315

324

347

385

409

482

534

586

677

725

739

678

768

825

833

810

563

-781

170

1,217

1,181

2,271

1,170

64

101

107

90

0

0

0

Total operating expenses

3,049

3,106

3,261

3,185

3,392

3,572

3,822

3,959

4,147

4,205

4,269

5,062

4,625

4,689

4,547

3,764

4,555

4,158

3,917

3,799

3,061

2,815

3,726

3,421

0

0

0

-

-

-

-

-

-

Income (loss) from operations

-372

727

1,219

1,062

784

328

1,422

2,448

3,254

5,191

4,983

3,634

2,697

2,413

1,141

1,842

1,748

416

-239

-778

476

-754

-767

34

1,961

5,946

9,528

8,052

6,856

5,991

0

0

0

Other income (expense):
Interest income, net

53

65

55

41

25

9

61

139

184

219

179

103

0

0

0

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Loss from farm shutdown

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Interest income (expense)

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

338

536

582

534

461

319

281

264

181

0

0

0

-

0

Interest expenses and bank charges

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

Subsidy income

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

107

187

179

179

218

146

155

178

233

354

0

0

0

-

Subsidy income

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Loss from disposal of Farm 2 and Farm 3

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Gain from disposal of construction in progress

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Flood damage

-

-

-

-

-

-

-

-

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Relocation compensation from a farm shutdown

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

Loss from disposal of farms

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Gain from disposal of construction in progress

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other income

4

4

4

4

-4

-4

2

2

92

91

85

16

76

155

176

229

-102

-178

-186

-145

17

4

-19

-43

-203

-192

-209

-210

-24

-22

0

0

0

Total other income (expense)

-1,789

69

59

46

68

-1,643

-1,584

-1,506

-1,410

-460

-506

-651

-1,100

-17

851

809

-527

-925

-1,965

-1,905

-330

-398

-374

-286

-376

-318

-296

-157

127

186

0

0

0

Income (loss) before income taxes

-2,161

796

1,279

1,108

853

-1,314

-162

941

1,844

4,731

4,477

2,982

1,596

2,395

1,992

2,652

1,220

-508

-2,204

-2,684

145

-1,153

-1,141

-251

-878

3,164

6,768

7,895

9,447

0

0

0

-

Income before income taxes

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

Income taxes

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

Net income (loss)

-2,161

796

1,279

1,108

853

-1,314

-162

941

1,844

4,731

4,477

2,982

0

0

0

-

-

-

-

-

-

-

-1,141

-251

1,378

4,983

0

-

0

0

-

-

-

Earning (loss) per share - basic and diluted:
Unrealized foreign currency translation adjustment

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

Comprehensive income

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

Weighted-average shares outstanding, basic and diluted

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

9,733

8,125

Basic and diluted

-0.32

-0.05

0.03

-

0.05

0.01

0.00

-

-

-

-

-

-

-

-

-

0.08

-

-

-

0.03

-0.09

-0.02

-

-0.10

-

-

0.07

0.29

0.24

0.18

0.23

0.26

Weighted-average shares outstanding, basic and diluted

8,017

7,983

7,983

-

7,987

7,987

7,987

-

7,988

7,988

8,280

-

8,295

33,183

32,913

-

24,387

19,664

13,964

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Loss from operations of discontinued component, net of taxes

-

-

-

-

-

-

-

-3,149

-3,620

-2,816

-2,243

-690

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Gain from disposal of discontinued component, net of taxes

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-39

-21

-21

0

-

0

0

-

-

-

Gain from disposal of discontinued component, net of taxes

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net income (loss)

-

-

-

-

-

-

-

-2,137

368

4,059

4,378

4,435

3,515

4,561

4,197

4,714

2,936

-102

0

-

0

0

-

-212

-708

3,361

6,965

8,096

9,473

8,641

0

0

0

Net loss attributable to noncontrolling interest

-

-

-

-

-

-

-

-377

325

216

138

-53

-16

-123

-118

31

-783

-577

-445

-640

179

63

-68

0

0

0

0

-

-

-

-

-

-

Net income (loss) attributable to Aoxin Tianli Group Inc. common stockholders

-

-

-

-

-

-

-

-1,759

801

4,384

4,624

4,489

3,436

4,374

4,015

4,683

1,581

58

-1,505

-2,043

-934

-909

-1,029

-212

0

0

0

-

-

-

-

-

-

Comprehensive income (loss):
Net income (loss)

0

0

0

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net income attributable to Aoxin Tianli Group, Inc. and Subsidiaries

-

-

-

-

-

-

-

-1,759

0

0

0

-

3,436

4,374

4,015

4,683

1,581

58

-1,505

-2,043

-934

-909

-1,029

-212

0

0

0

-

-

-

-

-

-

Unrealized foreign currency translation adjustment

-2,948

2,081

8,321

5,320

24

-2,136

-6,303

-6,352

-4,266

-8,088

-4,958

-5,553

-3,522

651

392

13

317

644

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

Unrealized foreign currency translation adjustment

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

Basic and diluted earnings per share from discontinued operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

0

0

-

-

-

Net income (loss) attributable to Tianli Agritech Inc, and Subsidiaries

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

-

0

0

0

-

-

Unrealized foreign currency translation adjustment

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

313

0

0

0

-

0

0

-

-

-

Comprehensive income (loss)

-5,109

2,878

9,600

6,429

881

-4,372

-7,925

-8,111

-3,465

-3,704

-333

-1,063

-86

5,026

4,407

4,696

1,670

653

-686

-607

-879

0

0

-

-

0

-

-

-

-

-

-

-

Weighted-average shares outstanding, basic and diluted

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

13,039

11,204

11,194

11,194

10,350

10,968

10,968

10,135

-

10,125

10,125

10,125

-

-

Continuing operations - Basic & diluted

-

-

-

-

-

-

-

0.05

-0.22

0.15

0.14

0.22

0.13

0.03

-0.01

-

-

-

-

-

-

-

-

-0.01

0.02

-0.10

0.07

-

-

-

-

-

-

Continuing operations - Basic & diluted

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0.03

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Discontinued operations -Basic & diluted

-

-

-

-

-

-

-

0.00

-0.13

-0.08

-0.17

0.21

-0.03

0.00

0.00

-

-

0.00

-

-

-

-

-

0.00

0.00

0.00

0.00

-

-

-

-

-

-

Discontinued operations -Basic & diluted

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0.00

-

-

-

-

-

-

-

-

-

-

-

-

Net income

-

-

-

-

-

-

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

Unrealized foreign currency translation adjustment

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

Comprehensive income (loss)

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

-

0

0

0

-

-