Danhua Chemical Technology Co Ltd
SSE:600844
Cash Flow Statement
Cash Flow Statement
Danhua Chemical Technology Co Ltd
| Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | 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 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(5)
|
(6)
|
(5)
|
(5)
|
(2)
|
(7)
|
(14)
|
(30)
|
(43)
|
(53)
|
(51)
|
(30)
|
(19)
|
(7)
|
(5)
|
(5)
|
(7)
|
(5)
|
(12)
|
(22)
|
(19)
|
(17)
|
(10)
|
(11)
|
(9)
|
(13)
|
(16)
|
(16)
|
(23)
|
(84)
|
(85)
|
(80)
|
(83)
|
(35)
|
(43)
|
(34)
|
(58)
|
(71)
|
(100)
|
(125)
|
(108)
|
(80)
|
(52)
|
(39)
|
(37)
|
(40)
|
(52)
|
(61)
|
(68)
|
(88)
|
(63)
|
(76)
|
(90)
|
(81)
|
(86)
|
(70)
|
(40)
|
(33)
|
(36)
|
(35)
|
(46)
|
(59)
|
(65)
|
(72)
|
(70)
|
(70)
|
(67)
|
(59)
|
(56)
|
(40)
|
(35)
|
(27)
|
(37)
|
(24)
|
(23)
|
(21)
|
(26)
|
(26)
|
|
| Change in Working Capital |
172
|
123
|
18
|
39
|
174
|
175
|
138
|
303
|
181
|
184
|
148
|
(29)
|
(2)
|
(2)
|
6
|
17
|
(16)
|
27
|
(17)
|
(18)
|
(14)
|
(59)
|
(13)
|
(14)
|
(44)
|
(44)
|
(44)
|
(44)
|
132
|
303
|
285
|
293
|
(96)
|
(233)
|
(214)
|
(247)
|
(108)
|
(16)
|
(81)
|
(74)
|
(166)
|
(261)
|
(75)
|
(104)
|
(208)
|
(198)
|
(346)
|
(198)
|
(230)
|
(251)
|
(272)
|
(462)
|
(254)
|
(252)
|
(263)
|
(211)
|
(253)
|
(257)
|
(269)
|
(283)
|
(278)
|
(244)
|
(204)
|
(296)
|
(191)
|
(233)
|
(245)
|
(173)
|
(212)
|
(179)
|
(173)
|
(200)
|
(216)
|
(203)
|
(227)
|
(188)
|
(217)
|
(260)
|
(160)
|
(171)
|
(147)
|
(127)
|
(81)
|
|
| Cash from Operating Activities |
183
N/A
|
132
-28%
|
21
-84%
|
40
+95%
|
165
+312%
|
164
0%
|
133
-19%
|
293
+120%
|
174
-41%
|
178
+3%
|
202
+14%
|
66
-67%
|
100
+51%
|
145
+45%
|
132
-8%
|
129
-3%
|
96
-26%
|
102
+6%
|
26
-74%
|
12
-53%
|
22
+82%
|
(13)
N/A
|
40
N/A
|
14
-65%
|
185
+1 228%
|
185
+0%
|
198
+7%
|
222
+12%
|
352
+59%
|
674
+91%
|
647
-4%
|
630
-3%
|
349
-45%
|
(60)
N/A
|
(50)
+17%
|
162
N/A
|
238
+47%
|
404
+70%
|
483
+19%
|
385
-20%
|
330
-14%
|
260
-21%
|
418
+61%
|
361
-14%
|
228
-37%
|
211
-7%
|
3
-99%
|
208
+7 062%
|
63
-70%
|
184
+193%
|
242
+32%
|
(11)
N/A
|
382
N/A
|
442
+16%
|
325
-26%
|
485
+49%
|
370
-24%
|
279
-25%
|
209
-25%
|
(12)
N/A
|
7
N/A
|
(12)
N/A
|
118
N/A
|
159
+35%
|
(38)
N/A
|
(114)
-197%
|
(61)
+46%
|
33
N/A
|
181
+454%
|
196
+8%
|
57
-71%
|
(6)
N/A
|
(46)
-611%
|
(77)
-68%
|
(106)
-39%
|
(94)
+11%
|
(129)
-37%
|
(139)
-8%
|
(52)
+63%
|
(59)
-14%
|
2
N/A
|
12
+569%
|
14
+9%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(76)
|
(57)
|
(49)
|
(64)
|
2
|
(23)
|
(33)
|
(137)
|
(755)
|
(1 190)
|
(1 568)
|
(1 718)
|
(1 183)
|
(979)
|
(625)
|
(486)
|
(455)
|
(287)
|
(387)
|
(280)
|
(312)
|
(258)
|
(131)
|
(144)
|
(75)
|
(111)
|
(106)
|
(83)
|
(87)
|
(53)
|
(98)
|
(118)
|
(216)
|
(234)
|
(272)
|
(313)
|
(198)
|
(394)
|
(318)
|
(307)
|
(334)
|
(175)
|
(234)
|
(299)
|
(271)
|
(224)
|
(153)
|
(166)
|
(61)
|
(53)
|
(110)
|
21
|
(104)
|
(97)
|
(28)
|
(35)
|
(22)
|
(8)
|
(60)
|
(46)
|
(29)
|
(50)
|
(6)
|
(6)
|
10
|
(13)
|
(13)
|
(14)
|
(22)
|
(20)
|
(20)
|
(42)
|
(81)
|
|
| Other Items |
85
|
181
|
186
|
101
|
57
|
5
|
2
|
(1)
|
0
|
1
|
(170)
|
(198)
|
(248)
|
(251)
|
(114)
|
(177)
|
(128)
|
(125)
|
(91)
|
(2)
|
5
|
26
|
78
|
2
|
12
|
0
|
0
|
16
|
0
|
0
|
0
|
(0)
|
57
|
107
|
118
|
161
|
142
|
92
|
81
|
38
|
(44)
|
(45)
|
8
|
10
|
66
|
62
|
9
|
(643)
|
(4)
|
(149)
|
(209)
|
440
|
(196)
|
(38)
|
(12)
|
(51)
|
(49)
|
(94)
|
(12)
|
28
|
11
|
63
|
15
|
14
|
9
|
(11)
|
(6)
|
(1)
|
6
|
12
|
9
|
7
|
5
|
6
|
2
|
3
|
3
|
4
|
5
|
10
|
11
|
11
|
12
|
|
| Cash from Investing Activities |
83
N/A
|
179
+116%
|
184
+3%
|
99
-46%
|
56
-44%
|
4
-93%
|
1
-72%
|
(2)
N/A
|
(0)
+93%
|
0
N/A
|
(245)
N/A
|
(255)
-4%
|
(297)
-17%
|
(315)
-6%
|
(113)
+64%
|
(200)
-78%
|
(161)
+20%
|
(263)
-63%
|
(846)
-222%
|
(1 191)
-41%
|
(1 563)
-31%
|
(1 692)
-8%
|
(1 105)
+35%
|
(976)
+12%
|
(613)
+37%
|
(495)
+19%
|
(516)
-4%
|
(272)
+47%
|
(387)
-42%
|
(280)
+28%
|
(312)
-11%
|
(259)
+17%
|
(74)
+71%
|
(37)
+51%
|
44
N/A
|
50
+15%
|
36
-29%
|
9
-75%
|
(6)
N/A
|
(14)
-138%
|
(142)
-891%
|
(163)
-15%
|
(208)
-28%
|
(223)
-8%
|
(207)
+7%
|
(251)
-22%
|
(190)
+25%
|
(1 037)
-447%
|
(323)
+69%
|
(457)
-42%
|
(543)
-19%
|
266
N/A
|
(430)
N/A
|
(337)
+22%
|
(283)
+16%
|
(276)
+3%
|
(202)
+27%
|
(259)
-29%
|
(73)
+72%
|
(25)
+66%
|
(99)
-304%
|
84
N/A
|
(89)
N/A
|
(83)
+7%
|
(20)
+76%
|
(46)
-132%
|
(28)
+39%
|
(10)
+65%
|
(54)
-452%
|
(34)
+37%
|
(20)
+40%
|
(43)
-113%
|
(0)
+99%
|
1
N/A
|
12
+1 705%
|
(9)
N/A
|
(9)
-1%
|
(10)
-1%
|
(17)
-75%
|
(11)
+36%
|
(9)
+19%
|
(31)
-255%
|
(69)
-124%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(213)
|
(292)
|
(156)
|
(156)
|
(101)
|
(49)
|
(28)
|
(29)
|
(30)
|
(8)
|
(42)
|
(50)
|
(51)
|
(65)
|
(21)
|
17
|
69
|
230
|
172
|
552
|
388
|
368
|
426
|
82
|
270
|
144
|
115
|
39
|
(52)
|
(3)
|
(74)
|
(59)
|
(51)
|
(166)
|
(36)
|
(151)
|
(251)
|
(300)
|
(345)
|
(315)
|
(175)
|
(16)
|
(191)
|
(41)
|
231
|
333
|
513
|
(162)
|
(559)
|
(661)
|
(591)
|
(86)
|
30
|
(159)
|
(229)
|
(99)
|
(220)
|
30
|
20
|
(10)
|
(30)
|
(50)
|
(50)
|
(50)
|
140
|
(30)
|
(27)
|
(95)
|
(82)
|
56
|
63
|
147
|
(32)
|
(28)
|
(80)
|
19
|
(3)
|
(3)
|
9
|
3
|
(83)
|
(72)
|
(25)
|
|
| Cash Paid for Dividends |
(8)
|
(7)
|
(9)
|
(10)
|
(7)
|
(9)
|
(6)
|
(3)
|
(4)
|
(3)
|
(11)
|
(15)
|
(17)
|
(21)
|
(20)
|
(21)
|
(26)
|
(27)
|
(53)
|
(55)
|
(60)
|
(68)
|
(52)
|
(59)
|
(67)
|
(72)
|
(76)
|
(79)
|
(59)
|
(61)
|
(63)
|
(61)
|
(89)
|
(85)
|
(83)
|
(85)
|
(77)
|
(74)
|
(72)
|
(65)
|
(67)
|
(64)
|
(61)
|
(59)
|
(60)
|
(65)
|
(70)
|
(79)
|
(67)
|
(57)
|
(47)
|
(35)
|
(30)
|
(30)
|
(25)
|
(23)
|
(19)
|
(16)
|
(17)
|
(17)
|
(19)
|
(21)
|
(21)
|
(21)
|
(19)
|
(16)
|
(16)
|
(13)
|
(12)
|
(15)
|
(16)
|
(16)
|
(14)
|
(11)
|
(8)
|
(8)
|
(6)
|
(9)
|
(8)
|
(8)
|
(7)
|
(6)
|
(4)
|
|
| Other |
0
|
0
|
4
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
80
|
0
|
0
|
1 318
|
1 239
|
1 507
|
0
|
389
|
625
|
120
|
236
|
151
|
(41)
|
0
|
0
|
48
|
3
|
16
|
0
|
13
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(120)
|
0
|
0
|
1 632
|
1 042
|
0
|
0
|
0
|
(25)
|
0
|
(28)
|
(28)
|
27
|
0
|
31
|
31
|
1
|
0
|
0
|
0
|
(97)
|
3
|
5
|
5
|
1
|
(100)
|
(101)
|
(102)
|
57
|
0
|
115
|
69
|
151
|
104
|
71
|
65
|
23
|
82
|
88
|
|
| Cash from Financing Activities |
(221)
N/A
|
(299)
-35%
|
(161)
+46%
|
(161)
0%
|
(103)
+36%
|
(53)
+48%
|
(34)
+36%
|
(32)
+7%
|
(33)
-4%
|
(11)
+66%
|
(53)
-366%
|
(65)
-23%
|
(68)
-4%
|
(86)
-28%
|
(41)
+53%
|
76
N/A
|
43
-43%
|
203
+373%
|
1 357
+567%
|
1 656
+22%
|
1 835
+11%
|
1 808
-1%
|
764
-58%
|
648
-15%
|
322
-50%
|
308
-4%
|
190
-38%
|
(81)
N/A
|
(111)
-37%
|
(180)
-63%
|
(284)
-58%
|
(313)
-10%
|
(124)
+60%
|
(235)
-90%
|
(106)
+55%
|
(223)
-110%
|
(328)
-47%
|
(374)
-14%
|
(417)
-11%
|
(380)
+9%
|
(241)
+37%
|
(79)
+67%
|
(251)
-216%
|
(99)
+61%
|
51
N/A
|
149
+191%
|
324
+118%
|
1 392
+330%
|
416
-70%
|
324
-22%
|
404
+25%
|
(831)
N/A
|
(25)
+97%
|
(214)
-752%
|
(283)
-32%
|
(150)
+47%
|
(212)
-41%
|
41
N/A
|
35
-15%
|
5
-86%
|
(48)
N/A
|
(70)
-47%
|
(71)
-1%
|
(71)
0%
|
24
N/A
|
(43)
N/A
|
(38)
+11%
|
(104)
-173%
|
(93)
+10%
|
(59)
+36%
|
(55)
+8%
|
29
N/A
|
11
-62%
|
18
+62%
|
27
+51%
|
80
+197%
|
142
+77%
|
92
-35%
|
71
-23%
|
60
-16%
|
(67)
N/A
|
5
N/A
|
59
+1 135%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
45
N/A
|
12
-73%
|
43
+262%
|
(23)
N/A
|
117
N/A
|
115
-2%
|
100
-13%
|
260
+160%
|
141
-46%
|
167
+19%
|
(96)
N/A
|
(253)
-165%
|
(265)
-5%
|
(256)
+3%
|
(21)
+92%
|
5
N/A
|
(22)
N/A
|
43
N/A
|
537
+1 154%
|
477
-11%
|
295
-38%
|
102
-65%
|
(301)
N/A
|
(314)
-4%
|
(106)
+66%
|
(1)
+99%
|
(128)
-10 525%
|
(131)
-3%
|
(145)
-11%
|
214
N/A
|
51
-76%
|
58
+16%
|
151
+159%
|
(332)
N/A
|
(113)
+66%
|
(11)
+90%
|
(55)
-395%
|
38
N/A
|
59
+55%
|
(9)
N/A
|
(52)
-466%
|
18
N/A
|
(41)
N/A
|
39
N/A
|
72
+87%
|
108
+50%
|
137
+26%
|
562
+310%
|
156
-72%
|
52
-67%
|
104
+102%
|
(576)
N/A
|
(73)
+87%
|
(109)
-48%
|
(240)
-121%
|
59
N/A
|
(44)
N/A
|
60
N/A
|
170
+184%
|
(31)
N/A
|
(140)
-346%
|
2
N/A
|
(42)
N/A
|
5
N/A
|
(34)
N/A
|
(202)
-498%
|
(127)
+37%
|
(81)
+37%
|
34
N/A
|
103
+204%
|
(18)
N/A
|
(20)
-14%
|
(35)
-74%
|
(58)
-66%
|
(67)
-16%
|
(23)
+66%
|
4
N/A
|
(57)
N/A
|
2
N/A
|
(10)
N/A
|
(74)
-608%
|
(14)
+82%
|
4
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
181
N/A
|
130
-28%
|
18
-86%
|
38
+109%
|
164
+333%
|
163
0%
|
133
-19%
|
293
+121%
|
173
-41%
|
178
+3%
|
127
-29%
|
9
-93%
|
50
+436%
|
81
+60%
|
134
+67%
|
106
-21%
|
63
-41%
|
(36)
N/A
|
(729)
-1 954%
|
(1 178)
-62%
|
(1 546)
-31%
|
(1 731)
-12%
|
(1 144)
+34%
|
(965)
+16%
|
(440)
+54%
|
(301)
+32%
|
(257)
+15%
|
(66)
+74%
|
(35)
+47%
|
394
N/A
|
335
-15%
|
371
+11%
|
218
-41%
|
(204)
N/A
|
(124)
+39%
|
51
N/A
|
132
+158%
|
321
+143%
|
395
+23%
|
332
-16%
|
233
-30%
|
142
-39%
|
202
+42%
|
127
-37%
|
(45)
N/A
|
(102)
-128%
|
(195)
-91%
|
(187)
+5%
|
(256)
-37%
|
(124)
+52%
|
(91)
+26%
|
(186)
-104%
|
148
N/A
|
143
-3%
|
55
-62%
|
261
+378%
|
217
-17%
|
113
-48%
|
147
+30%
|
(64)
N/A
|
(103)
-60%
|
9
N/A
|
14
+47%
|
62
+357%
|
(67)
N/A
|
(149)
-123%
|
(83)
+44%
|
24
N/A
|
121
+394%
|
150
+25%
|
28
-81%
|
(57)
N/A
|
(52)
+9%
|
(82)
-59%
|
(96)
-17%
|
(107)
-11%
|
(142)
-33%
|
(153)
-8%
|
(74)
+51%
|
(80)
-7%
|
(18)
+78%
|
(29)
-64%
|
(68)
-132%
|
|