Origin agritech ltd (SEED)
Balance Sheet / TTM
Sep'17Sep'16Sep'15Sep'14Sep'13Sep'12Sep'11
ASSETS
Current Assets
Cash and cash equivalents

489

8,163

10,379

7,520

21,467

24,095

20,448

Restricted cash (note 13)

0

3,172

0

2,547

-

-

-

Accounts receivable, less allowance for doubtful amounts of RMB4,845 and RMB5,087 as of September 30, 2015 and 2016, respectively (note 4)

-

74

322

166

317

1,114

1,041

Due from related parties (note 3)

8,429

-

0

439

553

328

816

Advances to suppliers (note 5)

798

1,103

1,648

2,885

1,589

1,230

1,954

Advances to growers

-

3,245

3,269

3,374

9,511

13,909

12,372

Inventories (note 6)

184

55,121

69,099

83,928

76,580

44,558

33,175

Income tax recoverable

-

7

8

8

189

341

339

Other current assets (note 7)

200

711

753

710

1,139

2,587

10,237

Current assets of discontinued operations (note 4)

3,319

-

-

-

-

-

-

Total current assets

13,419

71,596

85,478

101,577

111,345

88,162

80,382

Restricted cash (note 13)

-

0

3,188

0

2,334

-

-

Land use rights, net (note 8)

2,087

4,603

4,987

5,169

5,401

5,097

5,208

Plant and equipment, net (note 9)

21,822

46,984

51,075

55,022

57,699

50,006

29,913

Long-term investments (note 10)

2,821

2,803

2,943

-

-

-

-

Equity investments (note 10)

-

-

-

3,043

4,049

3,538

-

Equity investments (note 10)

-

-

-

-

-

-

3,226

Goodwill (note 2)

-

1,793

1,882

1,946

1,947

1,888

1,884

Acquired intangible assets, net (note 11)

2,371

3,733

4,935

5,671

3,760

4,035

-

Acquired intangible assets, net (note 11)

-

-

-

-

-

-

4,600

Deferred income tax assets (note 18)

-

-

-

-

0

277

476

Other assets (note 12)

632

362

484

652

1,831

827

3,091

Non-current assets of discontinued operations (note 4)

5,687

-

-

-

-

-

-

Total assets (including amounts of the consolidated VIEs without recourse to the Company of RMB871,395 and RMB312,578 as of September 30, 2016 and 2017, respectively)

48,839

131,874

154,972

173,080

188,366

153,830

128,780

LIABILITIES AND EQUITY
Current liabilities
Short-term borrowings (note 13)

2,260

28,453

34,584

36,570

33,344

5,520

3,147

Current portion of long-term borrowings (note 13)

5,349

4,052

3,773

5,495

2,684

630

-

Accounts payable

219

655

690

736

747

793

903

Due to growers

-

2,984

2,725

2,916

6,161

679

1,251

Due to related parties (note 3)

1,747

15,560

6,647

1,903

249

437

272

Notes payable (note 14)

1,256

-

-

-

-

-

-

Advances from customers

-

31,274

41,587

52,766

60,438

68,608

62,618

Deferred revenues

-

1,049

1,768

3,093

3,590

3,666

3,118

Income tax payable (note 18)

-

0

6

0

6,353

6,160

6,146

Other payables and accrued expenses (note 15)

4,698

7,995

7,907

11,045

8,748

8,949

6,350

Current liabilities of discontinued operations (note 4)

4,677

-

-

-

-

-

-

Total current liabilities

20,206

92,022

99,687

114,524

122,314

95,442

83,805

Long-term borrowings (note 13)

8,553

2,995

6,441

5,042

10,543

5,520

-

Other long-term liability (note 16)

3,084

4,119

3,134

3,194

3,420

3,439

0

Non-current liabilities of discontinued operations (note 4)

0

-

-

-

-

-

-

Total liabilities (including amounts of the consolidated VIEs without recourse to the Company of RMB641,419 and RMB200,687 as of September 30, 2016 and 2017, respectively)

31,843

99,136

109,262

122,760

136,277

104,401

83,805

Commitments and contingencies (note 23)

0

0

0

-

0

0

0

Shareholders equity:
Preferred stock (no par value; 1,000,000 shares authorized, none issued)

0

0

0

0

0

0

0

Common stock (no par value; 60,000,000 shares authorized, 24,151,163 and 24,634,503 shares issued as of September 30, 2016 and 2017; 22,873,541 and 23,856,881 shares outstanding as of September 30, 2016 and 2017, respectively)

0

0

0

0

0

0

-

Additional paid-in capital

62,074

61,591

63,273

65,158

64,991

62,714

-

Additional paid-in capital

-

-

-

-

-

-

62,054

Accumulated deficit

-38,883

-27,312

-18,362

-16,741

-15,204

-15,923

-15,662

Treasury stock at cost (1,277,622 and 777,622 shares as of September 30, 2016 and 2017, respectively) (note 18)

3,434

5,607

5,886

6,086

5,800

4,633

4,623

Accumulated other comprehensive loss

-2,835

-1,674

-1,110

-721

-714

-990

-1,007

Total Origin Agritech Limited shareholders equity

16,922

26,998

37,915

41,610

43,273

41,168

40,762

Non-controlling interests

74

5,740

7,795

8,710

8,816

8,261

4,213

Total equity

16,996

32,738

45,710

50,320

52,089

49,429

44,975

Total liabilities and equity

48,839

131,874

154,972

173,080

188,366

153,830

128,780