Yuan Longping High-tech Agriculture Co Ltd
SZSE:000998
Cash Flow Statement
Cash Flow Statement
Yuan Longping High-tech Agriculture Co Ltd
| Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | 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 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
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
|
66
|
0
|
0
|
0
|
68
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(9)
|
(3)
|
(3)
|
(5)
|
(4)
|
(6)
|
(8)
|
(8)
|
(10)
|
4
|
(3)
|
(19)
|
(22)
|
(24)
|
(18)
|
(2)
|
(2)
|
(10)
|
(8)
|
(20)
|
(21)
|
(26)
|
(26)
|
(18)
|
(17)
|
(13)
|
(14)
|
(4)
|
(4)
|
(17)
|
(21)
|
(25)
|
(20)
|
(8)
|
(13)
|
(11)
|
(21)
|
(23)
|
(21)
|
(27)
|
(21)
|
(19)
|
(14)
|
(4)
|
2
|
1
|
2
|
(17)
|
(24)
|
(1)
|
(2)
|
12
|
15
|
(5)
|
(7)
|
(7)
|
(8)
|
(13)
|
(17)
|
(65)
|
(68)
|
(63)
|
(58)
|
(41)
|
(41)
|
(53)
|
(59)
|
(29)
|
(30)
|
(33)
|
(30)
|
(32)
|
(35)
|
(32)
|
(35)
|
(38)
|
(38)
|
(39)
|
(40)
|
(45)
|
(48)
|
(170)
|
(197)
|
(209)
|
(205)
|
(82)
|
(66)
|
(61)
|
(69)
|
|
| Change in Working Capital |
(50)
|
(46)
|
(35)
|
(44)
|
(67)
|
(73)
|
(82)
|
(85)
|
(79)
|
(117)
|
(110)
|
(147)
|
(145)
|
(97)
|
(109)
|
(68)
|
(64)
|
202
|
202
|
216
|
187
|
(30)
|
(33)
|
(51)
|
(50)
|
(47)
|
(58)
|
(66)
|
(41)
|
112
|
78
|
103
|
88
|
(105)
|
(115)
|
(118)
|
(91)
|
(225)
|
(126)
|
(152)
|
(214)
|
(326)
|
(302)
|
(307)
|
(342)
|
(335)
|
(324)
|
(333)
|
(333)
|
(346)
|
(428)
|
(380)
|
(447)
|
(514)
|
(557)
|
(664)
|
(644)
|
(497)
|
(577)
|
(579)
|
(630)
|
(744)
|
(797)
|
(909)
|
(908)
|
(852)
|
(757)
|
(695)
|
(616)
|
(664)
|
(674)
|
(699)
|
(837)
|
(752)
|
(747)
|
(842)
|
(609)
|
(1 347)
|
(887)
|
(780)
|
(778)
|
(1 710)
|
(2 011)
|
(2 114)
|
(2 558)
|
(1 817)
|
(1 690)
|
(1 740)
|
(1 763)
|
|
| Cash from Operating Activities |
(123)
N/A
|
(159)
-29%
|
(132)
+17%
|
(122)
+8%
|
(151)
-23%
|
(64)
+58%
|
(44)
+32%
|
130
N/A
|
160
+23%
|
119
-26%
|
(13)
N/A
|
(90)
-595%
|
(239)
-164%
|
(41)
+83%
|
(8)
+81%
|
5
N/A
|
126
+2 319%
|
104
-18%
|
106
+2%
|
127
+20%
|
76
-41%
|
152
+102%
|
204
+34%
|
133
-35%
|
155
+17%
|
171
+10%
|
204
+19%
|
191
-6%
|
171
-11%
|
158
-7%
|
323
+104%
|
266
-18%
|
249
-6%
|
195
-22%
|
137
-30%
|
162
+18%
|
223
+38%
|
209
-6%
|
111
-47%
|
174
+57%
|
90
-49%
|
247
+175%
|
117
-53%
|
117
+0%
|
177
+51%
|
276
+56%
|
392
+42%
|
361
-8%
|
391
+8%
|
350
-10%
|
213
-39%
|
287
+35%
|
544
+89%
|
314
-42%
|
106
-66%
|
166
+57%
|
287
+73%
|
529
+84%
|
290
-45%
|
181
-37%
|
149
-18%
|
(14)
N/A
|
(70)
-385%
|
(259)
-270%
|
(70)
+73%
|
91
N/A
|
509
+459%
|
838
+65%
|
1 079
+29%
|
1 365
+27%
|
1 307
-4%
|
1 075
-18%
|
1 281
+19%
|
1 369
+7%
|
1 228
-10%
|
1 043
-15%
|
1 817
+74%
|
1 434
-21%
|
662
-54%
|
1 039
+57%
|
1 278
+23%
|
719
-44%
|
379
-47%
|
(680)
N/A
|
(1 004)
-48%
|
489
N/A
|
638
+30%
|
1 533
+140%
|
1 575
+3%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(80)
|
(31)
|
(31)
|
(31)
|
(38)
|
(33)
|
(31)
|
(30)
|
(35)
|
(38)
|
(42)
|
(42)
|
(36)
|
(209)
|
(208)
|
(262)
|
(263)
|
(36)
|
(122)
|
(72)
|
(122)
|
(260)
|
(178)
|
(179)
|
(135)
|
(150)
|
(254)
|
(249)
|
(291)
|
(69)
|
28
|
(5)
|
(10)
|
(219)
|
(247)
|
(270)
|
(285)
|
(336)
|
(321)
|
(347)
|
(320)
|
(239)
|
(295)
|
(288)
|
(290)
|
(288)
|
(275)
|
(271)
|
(312)
|
(310)
|
(294)
|
(310)
|
(315)
|
(359)
|
(416)
|
(386)
|
(347)
|
(402)
|
(380)
|
(419)
|
(502)
|
(605)
|
(579)
|
(499)
|
(442)
|
(336)
|
(328)
|
(362)
|
(376)
|
(300)
|
(363)
|
(425)
|
(390)
|
(448)
|
(380)
|
(290)
|
(331)
|
(944)
|
(286)
|
(399)
|
(422)
|
(1 452)
|
(1 651)
|
(1 738)
|
(1 772)
|
(831)
|
(664)
|
(579)
|
(496)
|
|
| Other Items |
(4)
|
(3)
|
(32)
|
(28)
|
(21)
|
(8)
|
(17)
|
(58)
|
(70)
|
(68)
|
(49)
|
(26)
|
(35)
|
59
|
44
|
74
|
57
|
35
|
176
|
45
|
131
|
57
|
(86)
|
46
|
(36)
|
52
|
50
|
22
|
41
|
(86)
|
(57)
|
(77)
|
(60)
|
(40)
|
(26)
|
16
|
42
|
58
|
53
|
(6)
|
33
|
116
|
103
|
150
|
111
|
55
|
61
|
87
|
(194)
|
(142)
|
(1 265)
|
(1 904)
|
(2 092)
|
(1 908)
|
(807)
|
4
|
9
|
(3 199)
|
(2 413)
|
(2 992)
|
(2 389)
|
1 368
|
568
|
1 023
|
619
|
48
|
(18)
|
87
|
106
|
(236)
|
(7)
|
(375)
|
(459)
|
(122)
|
(51)
|
438
|
(2)
|
607
|
548
|
192
|
118
|
(786)
|
(782)
|
(828)
|
(273)
|
162
|
(143)
|
216
|
339
|
|
| Cash from Investing Activities |
(84)
N/A
|
(34)
+59%
|
(63)
-83%
|
(59)
+6%
|
(59)
0%
|
(41)
+30%
|
(48)
-16%
|
(88)
-84%
|
(105)
-20%
|
(106)
-1%
|
(91)
+14%
|
(67)
+26%
|
(70)
-4%
|
(150)
-113%
|
(163)
-9%
|
(189)
-16%
|
(206)
-9%
|
(1)
+100%
|
54
N/A
|
(27)
N/A
|
10
N/A
|
(203)
N/A
|
(264)
-30%
|
(133)
+50%
|
(171)
-29%
|
(97)
+43%
|
(205)
-110%
|
(227)
-11%
|
(250)
-10%
|
(156)
+38%
|
(29)
+82%
|
(82)
-185%
|
(70)
+14%
|
(259)
-269%
|
(273)
-6%
|
(255)
+7%
|
(243)
+5%
|
(278)
-15%
|
(269)
+4%
|
(353)
-32%
|
(288)
+19%
|
(123)
+57%
|
(191)
-56%
|
(138)
+28%
|
(179)
-29%
|
(233)
-30%
|
(213)
+8%
|
(183)
+14%
|
(506)
-176%
|
(452)
+11%
|
(1 559)
-245%
|
(2 214)
-42%
|
(2 407)
-9%
|
(2 267)
+6%
|
(1 224)
+46%
|
(383)
+69%
|
(338)
+12%
|
(3 601)
-965%
|
(2 793)
+22%
|
(3 410)
-22%
|
(2 890)
+15%
|
764
N/A
|
(11)
N/A
|
523
N/A
|
178
-66%
|
(288)
N/A
|
(346)
-20%
|
(275)
+21%
|
(270)
+2%
|
(536)
-98%
|
(371)
+31%
|
(800)
-116%
|
(848)
-6%
|
(570)
+33%
|
(431)
+24%
|
148
N/A
|
(334)
N/A
|
(337)
-1%
|
262
N/A
|
(208)
N/A
|
(304)
-46%
|
(2 237)
-636%
|
(2 433)
-9%
|
(2 566)
-5%
|
(2 045)
+20%
|
(669)
+67%
|
(807)
-21%
|
(363)
+55%
|
(157)
+57%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 193
|
1 193
|
|
| Net Issuance of Debt |
0
|
8
|
7
|
14
|
16
|
10
|
0
|
249
|
203
|
242
|
255
|
28
|
139
|
144
|
150
|
89
|
106
|
120
|
210
|
146
|
60
|
(7)
|
(92)
|
(41)
|
58
|
224
|
58
|
118
|
210
|
8
|
(78)
|
35
|
(97)
|
53
|
572
|
47
|
171
|
93
|
(211)
|
186
|
313
|
169
|
268
|
247
|
181
|
152
|
81
|
147
|
489
|
338
|
(393)
|
54
|
(522)
|
(282)
|
503
|
212
|
377
|
3 499
|
4 144
|
4 084
|
3 912
|
1 168
|
1 018
|
679
|
1 106
|
823
|
220
|
21
|
(456)
|
(795)
|
(431)
|
(361)
|
(664)
|
(475)
|
(760)
|
(111)
|
(281)
|
512
|
179
|
(368)
|
339
|
3 687
|
3 788
|
4 832
|
4 487
|
(57)
|
(49)
|
(2 308)
|
(2 151)
|
|
| Cash Paid for Dividends |
(45)
|
(10)
|
(9)
|
(12)
|
(23)
|
(19)
|
(28)
|
(39)
|
(23)
|
(34)
|
0
|
(18)
|
(37)
|
(46)
|
(51)
|
(53)
|
(56)
|
(45)
|
(49)
|
(59)
|
(47)
|
(54)
|
(56)
|
(47)
|
(59)
|
(63)
|
(59)
|
(97)
|
(86)
|
(85)
|
(85)
|
(68)
|
(77)
|
(105)
|
(116)
|
(126)
|
(161)
|
(136)
|
(183)
|
(216)
|
(174)
|
(199)
|
(191)
|
(122)
|
(172)
|
(156)
|
(169)
|
(218)
|
(165)
|
(166)
|
(155)
|
(352)
|
(352)
|
(347)
|
(343)
|
(98)
|
(311)
|
(336)
|
(317)
|
(347)
|
(294)
|
(427)
|
(449)
|
(459)
|
(610)
|
(535)
|
(544)
|
(548)
|
(308)
|
(278)
|
(255)
|
(267)
|
(289)
|
(183)
|
(269)
|
(245)
|
(194)
|
(300)
|
(217)
|
(232)
|
(235)
|
(372)
|
(490)
|
(657)
|
(734)
|
(613)
|
(537)
|
(445)
|
(558)
|
|
| Other |
26
|
24
|
24
|
49
|
49
|
28
|
34
|
8
|
23
|
48
|
0
|
46
|
31
|
31
|
0
|
27
|
34
|
6
|
(5)
|
18
|
16
|
11
|
0
|
0
|
0
|
16
|
20
|
24
|
24
|
4
|
27
|
(2)
|
(1)
|
77
|
64
|
113
|
114
|
50
|
40
|
20
|
18
|
8
|
0
|
0
|
(40)
|
(27)
|
(42)
|
(34)
|
6
|
(14)
|
3 048
|
3 034
|
3 036
|
3 099
|
0
|
22
|
45
|
(336)
|
(464)
|
(643)
|
(687)
|
(381)
|
(424)
|
(261)
|
(239)
|
(230)
|
(80)
|
(12)
|
(17)
|
37
|
139
|
144
|
163
|
29
|
22
|
25
|
(69)
|
(110)
|
(64)
|
(238)
|
(203)
|
(1 022)
|
(1 041)
|
(993)
|
(1 031)
|
(321)
|
(311)
|
(269)
|
(251)
|
|
| Cash from Financing Activities |
(21)
N/A
|
23
N/A
|
23
-1%
|
52
+130%
|
42
-20%
|
19
-54%
|
6
-68%
|
218
+3 421%
|
202
-8%
|
257
+27%
|
272
+6%
|
56
-79%
|
134
+139%
|
129
-4%
|
130
+1%
|
63
-51%
|
84
+33%
|
81
-4%
|
156
+93%
|
105
-33%
|
29
-72%
|
(49)
N/A
|
(125)
-156%
|
(88)
+30%
|
(5)
+94%
|
177
N/A
|
19
-90%
|
45
+145%
|
149
+229%
|
(73)
N/A
|
(136)
-85%
|
(35)
+74%
|
(176)
-402%
|
25
N/A
|
520
+1 956%
|
33
-94%
|
124
+275%
|
7
-95%
|
(353)
N/A
|
(10)
+97%
|
157
N/A
|
(21)
N/A
|
81
N/A
|
125
+54%
|
(31)
N/A
|
(30)
+3%
|
(129)
-326%
|
(105)
+19%
|
330
N/A
|
158
-52%
|
2 501
+1 480%
|
2 735
+9%
|
2 162
-21%
|
2 470
+14%
|
212
-91%
|
136
-36%
|
111
-19%
|
2 827
+2 456%
|
3 363
+19%
|
3 093
-8%
|
2 930
-5%
|
359
-88%
|
145
-60%
|
(41)
N/A
|
257
N/A
|
58
-77%
|
(405)
N/A
|
(539)
-33%
|
(780)
-45%
|
(1 037)
-33%
|
(547)
+47%
|
(485)
+11%
|
(790)
-63%
|
(629)
+20%
|
(1 006)
-60%
|
(331)
+67%
|
(544)
-65%
|
103
N/A
|
(103)
N/A
|
(838)
-715%
|
(99)
+88%
|
2 293
N/A
|
2 258
-2%
|
3 182
+41%
|
2 723
-14%
|
(992)
N/A
|
(897)
+10%
|
(1 828)
-104%
|
(1 767)
+3%
|
|
| 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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(1)
|
(2)
|
0
|
0
|
0
|
1
|
0
|
(0)
|
(0)
|
(0)
|
1
|
1
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
3
|
4
|
3
|
4
|
1
|
1
|
0
|
(1)
|
(4)
|
(4)
|
(5)
|
(4)
|
(6)
|
(7)
|
(5)
|
(5)
|
(13)
|
2
|
6
|
4
|
(14)
|
(3)
|
(21)
|
(87)
|
(44)
|
(31)
|
0
|
15
|
|
| Net Change in Cash |
(228)
N/A
|
(170)
+25%
|
(172)
-1%
|
(129)
+25%
|
(168)
-30%
|
(86)
+49%
|
(85)
+1%
|
260
N/A
|
257
-1%
|
270
+5%
|
168
-38%
|
(102)
N/A
|
(175)
-72%
|
(62)
+65%
|
(41)
+34%
|
(120)
-195%
|
4
N/A
|
184
+5 011%
|
315
+71%
|
205
-35%
|
113
-45%
|
(100)
N/A
|
(186)
-85%
|
(89)
+52%
|
(21)
+76%
|
251
N/A
|
19
-93%
|
10
-44%
|
70
+579%
|
(71)
N/A
|
158
N/A
|
148
-6%
|
3
-98%
|
(40)
N/A
|
383
N/A
|
(60)
N/A
|
104
N/A
|
(63)
N/A
|
(511)
-716%
|
(189)
+63%
|
(41)
+78%
|
101
N/A
|
5
-95%
|
103
+1 879%
|
(35)
N/A
|
13
N/A
|
50
+288%
|
73
+46%
|
215
+196%
|
56
-74%
|
1 154
+1 958%
|
808
-30%
|
299
-63%
|
518
+73%
|
(906)
N/A
|
(81)
+91%
|
59
N/A
|
(246)
N/A
|
858
N/A
|
(137)
N/A
|
188
N/A
|
1 111
+490%
|
69
-94%
|
227
+232%
|
369
+62%
|
(138)
N/A
|
(242)
-75%
|
25
N/A
|
27
+10%
|
(211)
N/A
|
386
N/A
|
(215)
N/A
|
(362)
-68%
|
164
N/A
|
(216)
N/A
|
855
N/A
|
935
+9%
|
1 187
+27%
|
823
-31%
|
(0)
N/A
|
880
N/A
|
761
-13%
|
201
-74%
|
(84)
N/A
|
(414)
-390%
|
(1 216)
-194%
|
(1 096)
+10%
|
(658)
+40%
|
(334)
+49%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(203)
N/A
|
(190)
+7%
|
(163)
+14%
|
(153)
+6%
|
(189)
-23%
|
(96)
+49%
|
(74)
+23%
|
100
N/A
|
125
+25%
|
81
-35%
|
(55)
N/A
|
(132)
-139%
|
(275)
-108%
|
(251)
+9%
|
(215)
+14%
|
(257)
-19%
|
(137)
+47%
|
68
N/A
|
(17)
N/A
|
55
N/A
|
(46)
N/A
|
(108)
-133%
|
26
N/A
|
(46)
N/A
|
20
N/A
|
21
+3%
|
(50)
N/A
|
(58)
-16%
|
(120)
-108%
|
89
N/A
|
351
+295%
|
261
-26%
|
239
-8%
|
(25)
N/A
|
(110)
-349%
|
(108)
+1%
|
(62)
+43%
|
(127)
-105%
|
(210)
-66%
|
(173)
+18%
|
(231)
-34%
|
8
N/A
|
(178)
N/A
|
(171)
+4%
|
(113)
+34%
|
(12)
+89%
|
118
N/A
|
90
-23%
|
79
-13%
|
40
-49%
|
(82)
N/A
|
(23)
+72%
|
229
N/A
|
(45)
N/A
|
(311)
-590%
|
(220)
+29%
|
(61)
+73%
|
127
N/A
|
(90)
N/A
|
(238)
-163%
|
(353)
-48%
|
(619)
-75%
|
(649)
-5%
|
(758)
-17%
|
(511)
+33%
|
(245)
+52%
|
181
N/A
|
476
+163%
|
702
+48%
|
1 065
+52%
|
944
-11%
|
650
-31%
|
891
+37%
|
921
+3%
|
848
-8%
|
754
-11%
|
1 486
+97%
|
490
-67%
|
376
-23%
|
640
+70%
|
856
+34%
|
(732)
N/A
|
(1 272)
-74%
|
(2 418)
-90%
|
(2 776)
-15%
|
(342)
+88%
|
(26)
+92%
|
954
N/A
|
1 079
+13%
|
|