Guangxi Hechi 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	Jan '23 Jan 1, 2023	Jan '22 Jan 1, 2022	Dec '20 Dec 31, 2020
Net Income	7.9	79.25	-11.56	-100.44	10.02	30.94
Depreciation & Amortization	16.76	16.76	15.45	12.83	12.66	12.14
Other Amortization	0.04	0.04	-	-	-	-
Loss (Gain) From Sale of Assets	-88.77	-88.77	-	-	-	-
Asset Writedown & Restructuring Costs	3.38	3.38	0.35	91.52	0.06	0.08
Loss (Gain) From Sale of Investments	-0	-0	-	-0.83	-1.44	-0.02
Provision & Write-off of Bad Debts	-0.18	-0.18	-0.41	-4.98	0.58	-0.18
Other Operating Activities	128.1	4.73	5.35	4.92	5.46	11.88
Change in Accounts Receivable	-16.13	-16.13	0.03	26.63	-31.01	13.58
Change in Inventory	-15.62	-15.62	16.33	-14.03	2.62	0.18
Change in Accounts Payable	-12.75	-12.75	-4.21	-15.82	7.71	0.99
Change in Other Net Operating Assets	1.27	1.27	0.16	-	-	-
Operating Cash Flow	23.98	-28.04	20.93	0.8	6.71	67.13
Operating Cash Flow Growth	480.10%	-	2517.25%	-88.09%	-90.00%	-
Capital Expenditures	-6.48	-16.36	-12.36	-33.01	-5.54	-18.61
Sale of Property, Plant & Equipment	0	94.1	0	2.4	-	0.01
Investment in Securities	-5	-	-	48.5	-19.5	-15.53
Other Investing Activities	-	0	-	1.89	0.41	-14.23
Investing Cash Flow	-11.48	77.75	-12.36	19.79	-24.62	-48.37
Short-Term Debt Issued	-	-	5	5	5	5
Total Debt Issued	-	-	5	5	5	5
Short-Term Debt Repaid	-	-23.11	-5	-5	-5	-53
Total Debt Repaid	-23.11	-23.11	-5	-5	-5	-53
Net Debt Issued (Repaid)	-23.11	-23.11	-	-	-	-48
Issuance of Common Stock	-	-	-	-	-	120
Repurchase of Common Stock	-2.24	-2.24	-	-	-	-
Common Dividends Paid	-0.03	-0.16	-0.17	-0.14	-0.57	-0.6
Other Financing Activities	-56.98	-	-	-	-	-58.73
Financing Cash Flow	-82.36	-25.51	-0.17	-0.14	-0.57	12.67
Foreign Exchange Rate Adjustments	0.01	0.41	-0.02	0.12	-0.95	-3.11
Net Cash Flow	-69.85	24.61	8.38	20.56	-19.43	28.33
Free Cash Flow	17.5	-44.4	8.57	-32.21	1.17	48.52
Free Cash Flow Growth	-	-	-	-	-97.58%	-
Free Cash Flow Margin	10.04%	-20.99%	4.57%	-20.05%	0.72%	19.93%
Free Cash Flow Per Share	0.05	-0.12	0.02	-0.09	0.00	0.14
Cash Income Tax Paid	20.41	18.63	1.67	2.67	0.99	15.9
Levered Free Cash Flow	12.14	-34.13	14.05	-31.7	7.06	-51.91
Unlevered Free Cash Flow	12.71	-32.54	16.49	-29.25	9.55	-48.95
Change in Working Capital	-43.24	-43.24	11.75	-2.23	-20.64	12.27

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