China new borun corp (BORN)
Income statement / Yearly
Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11
Revenues

327,641

307,435

408,408

397,748

369,855

411,652

426,165

Cost of goods sold

291,986

281,189

365,324

355,185

329,549

356,471

345,198

Gross profit

35,654

26,245

43,084

42,562

40,305

55,181

80,966

Operating expenses (income), net:
Selling

559

600

802

797

846

726

838

General and administrative

7,501

6,979

7,739

7,096

6,830

7,930

8,535

Government subsidy

17,938

-

6,564

-

-

-

-

Others, net

16

-

-

-

-

-

-

Impairment losses of property, plant and equipment

-

-

1,081

-

-

-

-

Total operating expenses (income), net

-9,893

7,579

9,622

7,893

7,677

8,656

9,373

Income from operations

45,548

18,666

33,461

34,668

32,628

46,524

71,593

Interest income

635

582

1,954

442

631

217

185

Interest expense

10,119

7,592

14,700

16,814

14,951

6,804

5,414

Amortized issuance cost of bonds (note 15)

-

-

790

839

728

-

-

Loss on sale of available-for-sale securities

-

-

-

-321

-

-

-

Others, net

-

589

-32

123

-82

-25

5

Total other expense, net

-

-6,420

-7,004

-17,408

-15,131

-6,612

-5,223

Income before income tax expenses

36,064

12,245

26,457

17,260

17,497

-

-

Income tax (credit) expenses (note 14)
Current

9,016

2,808

6,884

4,315

4,453

-

-

Deferred

-

253

-270

-

0

-

-

Income before income taxes

-

-

-

-

-

39,912

66,369

Income tax expenses

9,016

3,061

6,614

4,315

4,453

9,978

16,695

Net income attributable to ordinary shareholders

27,048

9,184

19,843

-

-

29,934

49,674

Participation in undistributed earnings by preference shareholders

-

-

-

-

-

0

-

Net income attributable to ordinary shareholders

-

-

-

12,945

13,044

29,934

49,674

Other comprehensive income (loss), net of tax:
Reclassification adjustment of available-for-sale securities, net of tax

-

-

-

-121

-

-

-

Unrealized holding loss for available-for-sale securities, net of tax effects of RMB nil, RMB nil and RMB248,712 ($40,793) for the years ended December 31, 2011, 2012 and 2013, respectively (note 4)

-

-

-

-

-122

-

-

Foreign currency translation adjustment

9

-8

-7

-0

4

-

-

Other comprehensive income (loss)

9

-8

-7

121

-118

-

-

Foreign currency translation adjustment

-

-

-

-

-

-0

-

Foreign currency translation adjustment

-

-

-

-

-

-

-14

Total comprehensive income attributable to ordinary shareholders

27,057

9,175

19,835

13,066

12,925

29,934

49,660

Earnings per share (note 2):
Basic and Diluted (in CNY or dollars per share)

1.05

0.36

0.77

0.50

0.51

1.16

1.93

Weighted average ordinary shares outstanding (note 2):
Basic and diluted (in shares)

25,725

25,725

25,725

25,725

25,725

25,725

-

Basic and diluted

-

-

-

-

-

-

25,725