Liuzhou Chemical Industry Co., Ltd. (SHA:600423)

Liuzhou Chemical Industry Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	6.13	30.18	73.25	15.86	28.81	12.72
Depreciation & Amortization	10.97	10.97	8.13	7.45	7.64	7.61
Other Amortization	0.08	0.08	0.05	-	-	-
Loss (Gain) From Sale of Assets	-0.02	-0.02	-	0.28	-2.04	-
Asset Writedown & Restructuring Costs	0.72	0.72	-	-	-	-
Provision & Write-off of Bad Debts	0.3	0.3	0.04	0.08	-0.27	0.58
Other Operating Activities	-11.72	0.35	0.04	-0.01	0.01	-0.02
Change in Accounts Receivable	2.5	2.5	-27.45	-5.98	-13.85	-17.14
Change in Inventory	-1.85	-1.85	2.32	-3.69	0.15	3.36
Change in Accounts Payable	8.98	8.98	-46.26	10.46	-14.41	-137.42
Operating Cash Flow	15.5	51.61	10.12	24.45	6.06	-130.31
Operating Cash Flow Growth	-57.01%	409.84%	-58.60%	303.72%	-	-
Capital Expenditures	-2.81	-5.73	-7.81	-5.96	-1.01	-0.1
Sale of Property, Plant & Equipment	-	-	-	-	5.01	-
Other Investing Activities	-	-	-	-0.32	-	-
Investing Cash Flow	-2.81	-5.73	-7.81	-6.29	4	-0.1
Long-Term Debt Repaid	-	-0.68	-0.24	-	-	-
Total Debt Repaid	-0.68	-0.68	-0.24	-	-	-
Net Debt Issued (Repaid)	-0.68	-0.68	-0.24	-	-	-
Financing Cash Flow	-0.68	-0.68	-0.24	-	-	-
Foreign Exchange Rate Adjustments	-0	0	0	0.01	-0	-0.01
Net Cash Flow	12.01	45.2	2.08	18.17	10.05	-130.42
Free Cash Flow	12.69	45.88	2.32	18.48	5.05	-130.41
Free Cash Flow Growth	-59.59%	1880.45%	-87.47%	266.26%	-	-
Free Cash Flow Margin	8.56%	27.82%	1.63%	13.16%	3.96%	-121.74%
Free Cash Flow Per Share	0.02	0.06	0.00	0.02	0.01	-0.20
Cash Income Tax Paid	4.65	5.7	3.58	4.36	5.35	6.9
Levered Free Cash Flow	21.37	3.22	-13.91	2.11	13.69	-139.37
Unlevered Free Cash Flow	21.57	3.35	-13.89	2.11	13.69	-139.37
Change in Working Capital	9.03	9.03	-71.39	0.79	-28.1	-151.2

Source: S&P Global Market Intelligence. Standard template. Financial Sources.