Jiangsu Yabang Dyestuff 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	-229.73	-264.78	-578.25	-698.54	-140.03	-612.44
Depreciation & Amortization	74.21	74.21	150.61	211.83	226.59	256.66
Other Amortization	1.16	1.16	-	-	-	-
Loss (Gain) From Sale of Assets	0.12	0.12	-3.38	10.03	-283.65	0.19
Asset Writedown & Restructuring Costs	60	60	188.56	274.78	4.7	215.42
Loss (Gain) From Sale of Investments	-10.06	-10.06	-238.5	1.85	1.54	-
Provision & Write-off of Bad Debts	-1.86	-1.86	-0.48	4.53	12.52	-3.33
Other Operating Activities	-88.42	70.32	306.86	27.66	39.66	-43.28
Change in Accounts Receivable	16.79	16.79	-180.32	566.66	-6.75	108.67
Change in Inventory	34.92	34.92	-47.17	116.71	-142.1	111.55
Change in Accounts Payable	-361.76	-361.76	261.93	-527.8	-41.75	-1.18
Change in Other Net Operating Assets	4.12	4.12	-30.82	6.96	28.72	-158.58
Operating Cash Flow	-446.43	-322.75	-201.88	-2.4	-262.58	-147.95
Capital Expenditures	-18.29	-12.9	-31.46	-32.34	-43.09	-64.93
Sale of Property, Plant & Equipment	8.22	12.89	19.23	9.56	17.41	3.55
Cash Acquisitions	-	-	-	-17.61	-5	-9
Divestitures	71.82	243.54	365.26	-	-	-
Other Investing Activities	-80.08	-32.05	53.65	26.06	146.91	142.66
Investing Cash Flow	-18.34	211.48	406.68	-14.33	116.23	72.28
Short-Term Debt Issued	-	23.01	-	355.14	123.62	275.66
Long-Term Debt Issued	-	527.76	567.18	307.47	250.4	922.09
Total Debt Issued	932.83	550.76	567.18	662.61	374.02	1,198
Long-Term Debt Repaid	-	-491.94	-689.03	-314.27	-274.6	-743.36
Net Debt Issued (Repaid)	255.2	58.83	-121.86	348.34	99.43	454.39
Common Dividends Paid	-9.96	-10.12	-34.25	-35.4	-40.84	-43.07
Other Financing Activities	259.29	-	-7.24	-296.8	-52.01	-286.34
Financing Cash Flow	504.54	48.7	-163.35	16.14	6.58	124.98
Foreign Exchange Rate Adjustments	-0.37	0.01	0.21	0.14	-0.3	-0.39
Net Cash Flow	39.4	-62.57	41.67	-0.45	-140.08	48.91
Free Cash Flow	-464.72	-335.65	-233.34	-34.74	-305.67	-212.88
Free Cash Flow Margin	-64.32%	-47.87%	-35.87%	-3.60%	-36.36%	-32.62%
Free Cash Flow Per Share	-0.81	-0.59	-0.41	-0.06	-0.54	-0.37
Cash Income Tax Paid	30.58	37.9	29.11	-54.17	16.35	7.87
Levered Free Cash Flow	-20.36	-5.35	-98.34	217.95	-278.08	333.02
Unlevered Free Cash Flow	-12.14	1.82	-75.55	241.2	-252.51	360.77
Change in Working Capital	-251.85	-251.85	-27.3	165.46	-123.91	38.84

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