Jilin Aodong Pharmaceutical Group Co., Ltd. (SHE:000623)
China · Delayed Price · Currency is CNY 16.84
+0.45 (2.75%)
Oct 30, 2026, 3:04 PM CST
SHE:000623 Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Operating Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Net Income | 2,993 | 2,395 | 1,551 | 1,460 | 1,781 | 1,781 |
Depreciation & Amortization | 213.44 | 213.44 | 234.51 | 233.87 | 225.63 | 204.16 |
Other Amortization | 4.83 | 4.83 | 3.84 | 5.79 | 4.85 | 4.03 |
Loss (Gain) From Sale of Assets | -1.32 | -1.32 | 0.67 | -36.16 | -3.16 | 0.94 |
Asset Writedown & Restructuring Costs | 183.01 | 183.01 | 65.33 | 3.25 | 1.67 | 2.84 |
Loss (Gain) From Sale of Investments | -2,761 | -2,761 | -1,733 | -1,238 | -1,005 | -1,748 |
Provision & Write-off of Bad Debts | 0.28 | 0.28 | -6.23 | -4.64 | 11.62 | 5.15 |
Other Operating Activities | -468.78 | 92.21 | 101.08 | 184.7 | 188.3 | 143.12 |
Change in Accounts Receivable | 76.79 | 76.79 | 268.54 | -304.33 | -189.01 | 6.42 |
Change in Inventory | 67.49 | 67.49 | -113.74 | -16.93 | -301.23 | -59.61 |
Change in Accounts Payable | -24.78 | -24.78 | -254.64 | -97.31 | 443.58 | 31.83 |
Change in Other Net Operating Assets | -12.28 | -12.28 | -32.24 | -118.56 | -610.91 | - |
Operating Cash Flow | 308.59 | 272.26 | 59.48 | 68.06 | 423.86 | 324.85 |
Operating Cash Flow Growth | 15.40% | 357.70% | -12.60% | -83.94% | 30.48% | -16.79% |
Investing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Capital Expenditures | -101.16 | -128.45 | -273.98 | -419.52 | -270.97 | -313.3 |
Sale of Property, Plant & Equipment | 6.55 | 5.16 | 3.92 | 34.61 | 3.08 | 36.94 |
Cash Acquisitions | -0.23 | -0.23 | - | - | -2.13 | - |
Investment in Securities | -95.23 | -49.31 | -0.68 | 524.4 | -1,112 | -1,081 |
Other Investing Activities | 953.26 | 783.24 | 707.19 | 624.13 | 828.75 | 646.6 |
Investing Cash Flow | 763.18 | 610.41 | 436.44 | 763.62 | -553.21 | -710.4 |
Financing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Short-Term Debt Issued | - | - | - | 653.05 | 641.98 | 302.36 |
Long-Term Debt Issued | - | 1,055 | 3,571 | - | - | - |
Total Debt Issued | 782.29 | 1,055 | 3,571 | 653.05 | 641.98 | 302.36 |
Short-Term Debt Repaid | - | - | - | -651.69 | -374.93 | -342.38 |
Long-Term Debt Repaid | - | -1,119 | -3,319 | - | - | - |
Total Debt Repaid | -952.85 | -1,119 | -3,319 | -651.69 | -374.93 | -342.38 |
Net Debt Issued (Repaid) | -170.56 | -63.54 | 252.23 | 1.36 | 267.05 | -40.02 |
Repurchase of Common Stock | -120 | -120 | -300 | -150 | -170.04 | -100 |
Common Dividends Paid | -647.12 | -649.03 | -1,060 | -400.57 | -377.76 | -255.71 |
Other Financing Activities | 26.01 | -2.78 | -2.2 | - | 109.68 | 33.32 |
Financing Cash Flow | -911.67 | -835.35 | -1,110 | -549.21 | -171.07 | -362.4 |
Net Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Foreign Exchange Rate Adjustments | -1.01 | -0.15 | -0.25 | -0.72 | -4.12 | 1.73 |
Net Cash Flow | 159.09 | 47.17 | -614.29 | 281.75 | -304.55 | -746.23 |
Free Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Free Cash Flow | 207.42 | 143.81 | -214.5 | -351.46 | 152.89 | 11.54 |
Free Cash Flow Growth | 61.09% | - | - | - | 1224.31% | -92.92% |
Free Cash Flow Margin | 9.27% | 6.16% | -8.22% | -10.19% | 5.33% | 0.50% |
Free Cash Flow Per Share | 0.18 | 0.12 | -0.18 | -0.27 | 0.12 | 0.01 |
Levered Free Cash Flow | -104.83 | 142.92 | -254.86 | -526.06 | -2.86 | -139.08 |
Unlevered Free Cash Flow | -71.45 | 175.58 | -197.3 | -435.84 | 86.51 | -57.53 |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Cash Income Tax Paid | 229.68 | 223.13 | 218.53 | 304.37 | 205.93 | 207.45 |
Change in Working Capital | 145.85 | 145.85 | -158.33 | -540.95 | -781.03 | -67.95 |