Nanning Chemical Industry Co Ltd
SSE:600301
Cash Flow Statement
Cash Flow Statement
Nanning Chemical Industry Co Ltd
| Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(120)
|
(70)
|
(81)
|
(90)
|
(100)
|
(123)
|
(131)
|
(131)
|
(143)
|
(113)
|
(95)
|
(89)
|
(62)
|
(50)
|
(44)
|
(29)
|
(23)
|
(23)
|
(34)
|
(32)
|
(42)
|
(43)
|
(29)
|
(27)
|
(18)
|
(17)
|
(20)
|
(19)
|
(14)
|
(6)
|
(5)
|
2
|
1
|
(6)
|
(5)
|
(6)
|
(5)
|
(2)
|
(5)
|
(7)
|
(2)
|
(3)
|
(4)
|
(0)
|
(4)
|
(4)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(10)
|
(12)
|
(15)
|
(23)
|
(20)
|
(22)
|
(21)
|
(132)
|
(215)
|
(311)
|
(428)
|
(429)
|
(501)
|
(586)
|
(674)
|
(697)
|
(753)
|
(764)
|
|
| Change in Working Capital |
(123)
|
(77)
|
(86)
|
(87)
|
(86)
|
(97)
|
(106)
|
(111)
|
(114)
|
(99)
|
(100)
|
(86)
|
(88)
|
(115)
|
(98)
|
(108)
|
(82)
|
272
|
266
|
266
|
231
|
(82)
|
(70)
|
(76)
|
(67)
|
(159)
|
(77)
|
(85)
|
(102)
|
97
|
81
|
81
|
101
|
(137)
|
(123)
|
(110)
|
(115)
|
(97)
|
(77)
|
(68)
|
(45)
|
3
|
(41)
|
(32)
|
(31)
|
(58)
|
(9)
|
2
|
1
|
(23)
|
(21)
|
(32)
|
(30)
|
(17)
|
(16)
|
(15)
|
(13)
|
(16)
|
(14)
|
(65)
|
(74)
|
(94)
|
(121)
|
(100)
|
(129)
|
(527)
|
(253)
|
(334)
|
(414)
|
(676)
|
(540)
|
(642)
|
(748)
|
(646)
|
(754)
|
(670)
|
(630)
|
|
| Cash from Operating Activities |
274
N/A
|
160
-42%
|
130
-18%
|
164
+26%
|
221
+35%
|
206
-7%
|
262
+28%
|
210
-20%
|
172
-18%
|
155
-10%
|
60
-61%
|
87
+46%
|
15
-83%
|
(15)
N/A
|
38
N/A
|
(47)
N/A
|
(51)
-8%
|
221
N/A
|
186
-16%
|
277
+49%
|
340
+23%
|
66
-80%
|
56
-16%
|
(14)
N/A
|
(94)
-570%
|
(70)
+26%
|
(87)
-23%
|
(94)
-9%
|
(136)
-44%
|
(23)
+83%
|
(96)
-317%
|
(24)
+75%
|
1
N/A
|
(127)
N/A
|
(19)
+85%
|
(89)
-371%
|
(99)
-11%
|
(85)
+14%
|
(138)
-61%
|
(187)
-36%
|
(49)
+74%
|
(74)
-51%
|
(39)
+47%
|
(69)
-74%
|
30
N/A
|
56
+84%
|
81
+45%
|
112
+39%
|
(148)
N/A
|
(118)
+20%
|
(90)
+24%
|
(99)
-10%
|
(16)
+84%
|
(37)
-129%
|
(42)
-13%
|
12
N/A
|
(28)
N/A
|
178
N/A
|
(88)
N/A
|
63
N/A
|
117
+86%
|
(104)
N/A
|
179
N/A
|
40
-78%
|
4
-90%
|
690
+17 668%
|
56
-92%
|
377
+568%
|
465
+23%
|
915
+97%
|
962
+5%
|
1 166
+21%
|
1 361
+17%
|
1 237
-9%
|
1 120
-9%
|
1 136
+1%
|
1 199
+5%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(430)
|
(152)
|
(149)
|
(180)
|
(370)
|
(376)
|
(415)
|
(385)
|
(205)
|
(232)
|
(185)
|
(260)
|
(288)
|
(303)
|
(390)
|
(247)
|
(144)
|
(110)
|
(31)
|
(80)
|
(131)
|
(175)
|
(154)
|
(157)
|
(174)
|
(114)
|
(125)
|
(105)
|
(81)
|
(51)
|
(41)
|
(42)
|
(35)
|
(23)
|
(8)
|
(4)
|
(3)
|
(4)
|
(3)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(8)
|
(8)
|
(7)
|
(7)
|
(116)
|
(10)
|
(49)
|
(77)
|
(116)
|
(108)
|
(91)
|
(108)
|
(114)
|
(139)
|
(185)
|
(154)
|
|
| Other Items |
(109)
|
(125)
|
(121)
|
(144)
|
(90)
|
29
|
27
|
56
|
103
|
4
|
6
|
(4)
|
(3)
|
4
|
0
|
15
|
14
|
3
|
0
|
0
|
0
|
0
|
0
|
11
|
(239)
|
(191)
|
12
|
(178)
|
253
|
113
|
1
|
179
|
(4)
|
89
|
0
|
0
|
0
|
100
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
12
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(159)
|
7
|
0
|
0
|
166
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
(523)
|
(523)
|
0
|
(523)
|
(1)
|
|
| Cash from Investing Activities |
(539)
N/A
|
(277)
+49%
|
(270)
+2%
|
(323)
-20%
|
(460)
-42%
|
(347)
+25%
|
(388)
-12%
|
(329)
+15%
|
(102)
+69%
|
(228)
-123%
|
(179)
+22%
|
(264)
-48%
|
(291)
-10%
|
(299)
-3%
|
(386)
-29%
|
(233)
+40%
|
(130)
+44%
|
(108)
+17%
|
(29)
+73%
|
(78)
-169%
|
(129)
-66%
|
(174)
-35%
|
(154)
+12%
|
(145)
+6%
|
(413)
-184%
|
(305)
+26%
|
(113)
+63%
|
(283)
-151%
|
172
N/A
|
62
-64%
|
(40)
N/A
|
137
N/A
|
(39)
N/A
|
66
N/A
|
(10)
N/A
|
(6)
+44%
|
(3)
+44%
|
96
N/A
|
97
+0%
|
98
+1%
|
98
+1%
|
(3)
N/A
|
(3)
-6%
|
(3)
N/A
|
(3)
+3%
|
(1)
+70%
|
(0)
+60%
|
12
N/A
|
1
-91%
|
1
+30%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(161)
-11 941%
|
(1)
+100%
|
(1)
-11%
|
0
N/A
|
159
+132 355%
|
(115)
N/A
|
(10)
+91%
|
(49)
-396%
|
(77)
-56%
|
(116)
-52%
|
(108)
+7%
|
(91)
+16%
|
(631)
-595%
|
(637)
-1%
|
(662)
-4%
|
(708)
-7%
|
(154)
+78%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
593
|
593
|
593
|
595
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
471
|
199
|
178
|
99
|
74
|
(14)
|
48
|
97
|
200
|
288
|
331
|
285
|
67
|
(1)
|
(212)
|
(245)
|
(479)
|
(526)
|
(692)
|
(730)
|
(478)
|
(374)
|
(154)
|
(58)
|
(35)
|
(116)
|
0
|
0
|
512
|
(60)
|
0
|
(60)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
602
|
404
|
345
|
343
|
(70)
|
(449)
|
(621)
|
(365)
|
(30)
|
158
|
343
|
66
|
|
| Cash Paid for Dividends |
(140)
|
(57)
|
(62)
|
(44)
|
(95)
|
(101)
|
(103)
|
(165)
|
(126)
|
(137)
|
(141)
|
(86)
|
(82)
|
(85)
|
(83)
|
(80)
|
(74)
|
(57)
|
(50)
|
(40)
|
(35)
|
(25)
|
(23)
|
(21)
|
(19)
|
(19)
|
(16)
|
(14)
|
(11)
|
(11)
|
(11)
|
(14)
|
(12)
|
(3)
|
(2)
|
4
|
4
|
0
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(27)
|
(7)
|
0
|
0
|
0
|
(105)
|
(181)
|
(232)
|
(51)
|
(68)
|
(93)
|
141
|
(129)
|
(123)
|
75
|
(141)
|
(61)
|
|
| Other |
0
|
14
|
0
|
289
|
291
|
290
|
290
|
0
|
23
|
260
|
261
|
482
|
473
|
270
|
265
|
42
|
355
|
452
|
518
|
561
|
231
|
757
|
765
|
720
|
734
|
76
|
29
|
14
|
(308)
|
24
|
12
|
29
|
355
|
6
|
(4)
|
0
|
37
|
355
|
303
|
303
|
262
|
(142)
|
0
|
0
|
0
|
90
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(164)
|
0
|
(164)
|
(164)
|
(1 028)
|
(117)
|
(907)
|
(1 253)
|
(1 260)
|
0
|
(577)
|
(113)
|
(228)
|
(533)
|
(392)
|
(511)
|
|
| Cash from Financing Activities |
332
N/A
|
156
-53%
|
130
-17%
|
345
+165%
|
270
-22%
|
175
-35%
|
234
+34%
|
(54)
N/A
|
98
N/A
|
411
+321%
|
451
+10%
|
681
+51%
|
458
-33%
|
184
-60%
|
(30)
N/A
|
(283)
-851%
|
(198)
+30%
|
(131)
+34%
|
(224)
-71%
|
(209)
+7%
|
(283)
-35%
|
358
N/A
|
588
+64%
|
642
+9%
|
680
+6%
|
(59)
N/A
|
(122)
-107%
|
(134)
-10%
|
192
N/A
|
(47)
N/A
|
(58)
-23%
|
(44)
+24%
|
(328)
-643%
|
3
N/A
|
(5)
N/A
|
2
N/A
|
41
+2 620%
|
355
+769%
|
302
-15%
|
303
+0%
|
263
-13%
|
(143)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
90
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(27)
N/A
|
(170)
-530%
|
0
N/A
|
(171)
N/A
|
(144)
+16%
|
(531)
-269%
|
105
N/A
|
(200)
N/A
|
(369)
-84%
|
(804)
-118%
|
(1 093)
-36%
|
(1 057)
+3%
|
(607)
+43%
|
(381)
+37%
|
(301)
+21%
|
(189)
+37%
|
(506)
-168%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
68
N/A
|
39
-42%
|
(10)
N/A
|
186
N/A
|
31
-83%
|
34
+8%
|
109
+222%
|
(173)
N/A
|
168
N/A
|
338
+102%
|
332
-2%
|
505
+52%
|
182
-64%
|
(131)
N/A
|
(377)
-189%
|
(563)
-49%
|
(378)
+33%
|
(18)
+95%
|
(67)
-265%
|
(10)
+86%
|
(71)
-652%
|
250
N/A
|
490
+96%
|
482
-2%
|
173
-64%
|
(434)
N/A
|
(322)
+26%
|
(512)
-59%
|
229
N/A
|
(8)
N/A
|
(194)
-2 206%
|
69
N/A
|
(366)
N/A
|
(58)
+84%
|
(34)
+41%
|
(94)
-174%
|
(61)
+35%
|
365
N/A
|
261
-29%
|
213
-18%
|
312
+46%
|
(220)
N/A
|
(133)
+40%
|
(72)
+46%
|
27
N/A
|
145
+439%
|
170
+18%
|
123
-27%
|
(147)
N/A
|
(116)
+21%
|
(88)
+24%
|
(109)
-24%
|
(16)
+85%
|
(37)
-133%
|
(42)
-13%
|
12
N/A
|
(28)
N/A
|
178
N/A
|
(88)
N/A
|
62
N/A
|
(70)
N/A
|
(275)
-290%
|
8
N/A
|
(131)
N/A
|
19
N/A
|
43
+124%
|
152
+250%
|
128
-16%
|
20
-85%
|
(6)
N/A
|
(239)
-4 201%
|
18
N/A
|
123
+581%
|
218
+78%
|
156
-29%
|
239
+53%
|
538
+125%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(155)
N/A
|
8
N/A
|
(19)
N/A
|
(16)
+19%
|
(148)
-857%
|
(170)
-15%
|
(152)
+11%
|
(175)
-15%
|
(33)
+81%
|
(77)
-135%
|
(125)
-62%
|
(172)
-38%
|
(273)
-59%
|
(318)
-17%
|
(352)
-10%
|
(294)
+16%
|
(194)
+34%
|
110
N/A
|
154
+40%
|
197
+28%
|
209
+6%
|
(108)
N/A
|
(98)
+9%
|
(171)
-74%
|
(269)
-57%
|
(184)
+32%
|
(211)
-15%
|
(199)
+6%
|
(217)
-9%
|
(74)
+66%
|
(137)
-84%
|
(66)
+52%
|
(34)
+48%
|
(150)
-342%
|
(27)
+82%
|
(94)
-251%
|
(102)
-9%
|
(89)
+13%
|
(141)
-58%
|
(189)
-34%
|
(51)
+73%
|
(74)
-46%
|
(40)
+47%
|
(69)
-73%
|
30
N/A
|
55
+83%
|
80
+47%
|
111
+39%
|
(148)
N/A
|
(118)
+20%
|
(90)
+24%
|
(99)
-10%
|
(16)
+84%
|
(37)
-129%
|
(42)
-13%
|
12
N/A
|
(28)
N/A
|
178
N/A
|
(88)
N/A
|
62
N/A
|
116
+87%
|
(112)
N/A
|
171
N/A
|
33
-81%
|
(3)
N/A
|
574
N/A
|
46
-92%
|
328
+605%
|
388
+18%
|
799
+106%
|
854
+7%
|
1 075
+26%
|
1 254
+17%
|
1 123
-10%
|
980
-13%
|
951
-3%
|
1 045
+10%
|
|