Weifang Yaxing Chemical Cash Flow Statement

Financials in millions CNY. Fiscal year is January - December.

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-142.65	-97.03	6.36	108.84	193.03	-25.67
Depreciation & Amortization	82.8	82.8	64.19	52.39	21.67	5.54
Other Amortization	0.03	0.03	0.04	0.07	0.07	0.07
Loss (Gain) From Sale of Assets	-0.03	-0.03	-0.11	-93.45	-250.68	0.01
Asset Writedown & Restructuring Costs	-	-	-	0.09	-	-
Loss (Gain) From Sale of Investments	-	-	-0.04	0.1	-1.1	-1.17
Provision & Write-off of Bad Debts	7.18	7.18	1.23	0.36	-2.85	-8.14
Other Operating Activities	89.67	79.86	52.3	54.13	16.81	-3.04
Change in Accounts Receivable	-23.41	-23.41	-34.04	-111.24	-28.02	53.9
Change in Inventory	3.09	3.09	-34.49	-37.11	-14.35	44.6
Change in Accounts Payable	-21.73	-21.73	-223.61	149.55	-3.98	-101.65
Operating Cash Flow	-4.63	31.18	-167.75	123.03	-83.54	-35.54
Capital Expenditures	-367.55	-81.06	-248.53	-123.31	-222.63	-303.44
Sale of Property, Plant & Equipment	-	-	0.8	180.36	325.31	441.78
Cash Acquisitions	-	-	-	-	-	-9
Divestitures	-	-	-	-	-	9.27
Investment in Securities	-	-	0.04	-0.1	-	1.99
Other Investing Activities	-	-	-	-24.96	-131.26	-253.71
Investing Cash Flow	-367.55	-81.06	-247.69	31.99	-28.58	-113.1
Short-Term Debt Issued	-	-	-	20	291	-
Long-Term Debt Issued	-	1,498	1,142	468.5	836.95	360.54
Total Debt Issued	1,841	1,498	1,142	488.5	1,128	360.54
Short-Term Debt Repaid	-	-	-	-259	-52	-
Long-Term Debt Repaid	-	-1,242	-698.78	-703.5	-834.99	-391.1
Total Debt Repaid	-1,539	-1,242	-698.78	-962.5	-886.99	-391.1
Net Debt Issued (Repaid)	301.31	256.27	442.97	-474	240.96	-30.56
Issuance of Common Stock	-	-	-	298.2	-	-
Common Dividends Paid	-68.13	-62.72	-44.75	-48.67	-52.19	-41.69
Other Financing Activities	116.67	-65.89	-12.85	49.62	-0.9	-4.23
Financing Cash Flow	349.85	127.66	385.37	-174.85	187.87	-76.49
Foreign Exchange Rate Adjustments	-3.12	-1.03	-2.66	0.78	0	-1.14
Net Cash Flow	-25.44	76.74	-32.74	-19.05	75.76	-226.27
Free Cash Flow	-372.18	-49.89	-416.28	-0.29	-306.17	-338.98
Free Cash Flow Margin	-41.64%	-5.48%	-50.47%	-0.03%	-158.88%	-687.67%
Free Cash Flow Per Share	-0.97	-0.13	-1.31	-0.00	-0.97	-1.06
Cash Income Tax Paid	6.25	8.8	-18	-44.19	19.04	8.83
Levered Free Cash Flow	-216.99	4.1	-379.19	-42.16	-381.96	48.44
Unlevered Free Cash Flow	-169.15	45.41	-347.04	-12.92	-348.35	48.44
Change in Working Capital	-41.64	-41.64	-291.73	0.5	-60.47	-3.15

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.