Origin Agritech Limited (SEED)

Origin Agritech Cash Flow Statement

Financials in millions CNY. Fiscal year is October - September.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021
Net Income	-53.33	20.71	55.33	-6.27	-91.53
Depreciation & Amortization	3.2	2.83	4.03	3.9	8.28
Loss (Gain) From Sale of Assets	-0.28	-	-70.18	-	-10.17
Asset Writedown & Restructuring Costs	0.34	0.17	2.58	0.21	68.34
Loss (Gain) From Sale of Investments	-	-64.83	1.49	2.91	5.96
Stock-Based Compensation	23.11	5.22	1.16	1.04	10.95
Provision & Write-off of Bad Debts	-0.51	10	-0.01	-	0.21
Other Operating Activities	-0.62	-2.6	-12.52	6.46	16.75
Change in Accounts Receivable	-0.13	-3.64	1.65	-0.36	3.04
Change in Inventory	35.69	6.43	-62.39	-12.15	-3.2
Change in Accounts Payable	4.01	3.53	2.19	0.99	-0.43
Change in Unearned Revenue	-31.6	-35.87	50.05	14.8	-18.85
Change in Income Taxes	-0.65	0.03	-	-0.14	-0.03
Change in Other Net Operating Assets	-2.09	42.98	21.16	-8.1	-14.4
Operating Cash Flow	-22.86	-15.03	-5.46	3.29	-25.08
Capital Expenditures	-11.21	-4.97	-8.91	-0.62	-1.72
Sale of Property, Plant & Equipment	0.46	-	-	-	-
Divestitures	-0.66	-	-0.02	-	-
Sale (Purchase) of Intangibles	-2.32	-	-3.3	-	-
Investment in Securities	-	-	1	-0.48	-1.2
Other Investing Activities	-	-	-	-	1.71
Investing Cash Flow	-13.72	-4.97	-11.22	-1.1	-1.21
Short-Term Debt Issued	17.08	5.89	-	-	2.2
Total Debt Issued	17.08	5.89	-	-	2.2
Short-Term Debt Repaid	-2.59	-1.51	-1.59	-9.25	-
Long-Term Debt Repaid	-6.95	-	-	-	-
Total Debt Repaid	-9.54	-1.51	-1.59	-9.25	-
Net Debt Issued (Repaid)	7.54	4.38	-1.59	-9.25	2.2
Issuance of Common Stock	38.42	0.6	19.82	11.35	17.64
Other Financing Activities	-1.65	-0.48	4.7	-2.43	-
Financing Cash Flow	44.31	4.5	22.93	-0.33	19.84
Foreign Exchange Rate Adjustments	-0.2	0.17	-0.21	0.45	-0.82
Miscellaneous Cash Flow Adjustments	-0.03	-	-	0.01	0.13
Net Cash Flow	7.5	-15.33	6.04	2.32	-7.13
Free Cash Flow	-34.07	-20	-14.37	2.67	-26.79
Free Cash Flow Margin	-37.32%	-17.64%	-15.40%	5.08%	-57.71%
Free Cash Flow Per Share	-4.55	-3.09	-2.19	0.46	-4.77
Cash Interest Paid	2.6	1.02	0.84	0.42	-
Cash Income Tax Paid	0.1	0.08	0.04	0.16	-
Levered Free Cash Flow	-23.49	-154.18	84.21	-23.03	-59.47
Unlevered Free Cash Flow	-21.77	-153.24	84.82	-17.88	-54.12
Change in Working Capital	5.23	13.46	12.67	-4.96	-33.87

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

SEC Filings: 10-K · 10-Q