Financialsexperimental
Origin Agritech LTD (SEED). Every figure is as filed in the company's 10-Q and 10-K reports. Quarters a filing does not report on their own are worked out from its year-to-date figures and marked *.
USD in thousands · CNY in thousands · shares (whole numbers) · per-share amounts in USD
| Income Statement | FY FY25 30 Sept 2025 | FY FY24 30 Sept 2024 | FY FY23 30 Sept 2023 | FY FY22 30 Sept 2022 | FY FY20 30 Sept 2021 |
|---|---|---|---|---|---|
| Revenues | 12,848 | 16,180 | 12,996 | 7,406 | 7,158 |
| Revenues — CNY | 91,290 | 113,381 | 93,307 | 52,580 | 46,425 |
| Cost of revenues | -11,948 | -13,887 | -10,594 | -5,125 | -5,183 |
| Cost of revenues — CNY | -84,897 | -97,314 | -76,060 | -36,386 | -33,611 |
| Gross profit | 900 | 2,293 | 2,402 | 2,281 | 1,975 |
| Gross profit — CNY | 6,393 | 16,067 | 17,247 | 16,194 | 12,814 |
| Selling and marketing | -984 | -897 | -1,164 | -1,033 | -858 |
| Selling and marketing — CNY | -6,989 | -6,286 | -8,359 | -7,335 | -5,564 |
| General and administrative | -5,653 | -5,134 | -1,982 | -2,017 | -11,305 |
| General and administrative — CNY | -40,167 | -35,979 | -14,228 | -14,321 | -73,315 |
| Research and development — CNY | -13,042 | -10,126 | -7,447 | -7,434 | -1,979 |
| Research and development | -1,835 | -1,445 | -1,037 | -1,047 | -305 |
| Impairment of assets — CNY | -3,984 | -275 | -2,204 | -69,870 | |
| Impairment of assets | -561 | -39 | -307 | -10,773 | |
| Total operating expenses, net — CNY | -64,182 | -52,666 | -32,238 | -29,090 | -150,728 |
| Total operating expenses, net | -9,033 | -7,515 | -4,490 | -4,097 | -23,241 |
| Loss from operations — CNY | -57,789 | -36,599 | -14,991 | -12,896 | -137,914 |
| Loss from operations | -8,133 | -5,222 | -2,088 | -1,816 | -21,266 |
| Interest expense, net | -1,159 | -1,320 | |||
| Interest expense, net — CNY | -8,228 | -8,558 | |||
| Interest expense, net — CNY | -982 | ||||
| Interest expense, net | -137 | ||||
| Interest expense, net | -386 | -216 | |||
| Interest expense, net — CNY | -2,742 | -1,512 | |||
| Impairment of long-term investment | -29 | -208 | -409 | -919 | |
| Impairment of long-term investment — CNY | -200 | -1,490 | -2,906 | -5,958 | |
| Rental income — CNY | 0 | 0 | 10,600 | 10,603 | 10,603 |
| Rental income | 0 | 0 | 1,477 | 1,493 | 1,635 |
| Other non-operating income,net | 320 | 8,141 | 9,707 | 2,217 | 2,301 |
| Other non-operating income,net — CNY | 2,274 | 57,050 | 69,691 | 15,738 | 14,924 |
| Income (loss) before income taxes — CNY | -58,257 | 18,739 | 62,831 | 2,311 | -126,903 |
| Income (loss) before income taxes | -8,199 | 2,674 | 8,751 | 326 | -19,569 |
| Income tax (expense) benefits (note 17) — CNY | 293 | -61 | -162 | 14 | -178 |
| Income tax (expense) benefits (note 17) | 41 | -9 | -23 | 2 | -27 |
| Net income (loss) — CNY | -57,964 | 18,678 | 62,669 | 2,300 | -127,081 |
| Net income (loss) | -8,158 | 2,665 | 8,728 | 328 | -19,596 |
| Less: Net income (loss) attributable to non-controlling interests | -652 | -290 | 1,022 | 1,210 | -5,482 |
| Less: Net income (loss) attributable to non-controlling interests — CNY | -4,636 | -2,034 | 7,337 | 8,590 | -35,552 |
| Net income (loss) attributable to Origin Agritech Limited | -7,506 | 2,955 | 7,706 | -882 | -14,114 |
| Net income (loss) attributable to Origin Agritech Limited — CNY | -53,328 | 20,712 | 55,332 | -6,265 | -91,529 |
| Foreign currency translation difference — CNY | -203 | 172 | -214 | 447 | -816 |
| Foreign currency translation difference | -29 | 25 | -30 | 63 | -126 |
| Comprehensive income (loss) | -8,187 | 2,690 | 8,698 | 391 | -19,722 |
| Comprehensive income (loss) — CNY | -58,167 | 18,850 | 62,455 | 2,772 | -127,897 |
| Less: Comprehensive income (loss) income attributable to non-controlling interests — CNY | -4,636 | -2,034 | 7,337 | 8,590 | -35,552 |
| Less: Comprehensive income (loss) income attributable to non-controlling interests | -652 | -290 | 1,022 | 1,210 | -5,482 |
| Comprehensive income (loss) attributable to Origin Agritech Limited — CNY | -53,531 | 20,884 | 55,118 | -5,818 | -92,345 |
| Comprehensive income (loss) attributable to Origin Agritech Limited | -7,535 | 2,980 | 7,676 | -819 | -14,240 |
| Basic net income(loss) per share attributable to Origin Agritech Limited (note 18) (in dollars per share) | (per share) | -1 | 0.46 | 1.18 | -0.15 | -2.51 |
| Basic net income(loss) per share attributable to Origin Agritech Limited (note 18) (in dollars per share) | (per share) | -7.12 | 3.21 | 8.45 | -1.09 | -16.29 |
| Diluted net income(loss) per share attributable to Origin Agritech Limited (note 18) (in dollars per share) | (per share) | -1 | 0.46 | 1.17 | -0.15 | -2.51 |
| Diluted net income(loss) per share attributable to Origin Agritech Limited (note 18) (in dollars per share) | (per share) | -7.12 | 3.2 | 8.43 | -1.09 | -16.29 |
| Basic (in shares) | 7,490,671 | 6,459,189 | 6,546,153 | 5,773,094 | 5,617,424 |
| Diluted (in shares) | 7,490,671 | 6,465,370 | 6,562,278 | 5,773,094 | 5,617,424 |