Qianjiang Yongan Pharmaceutical Co Ltd
SZSE:002365
Cash Flow Statement
Cash Flow Statement
Qianjiang Yongan Pharmaceutical Co Ltd
| 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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(37)
|
(35)
|
(34)
|
(6)
|
(4)
|
(6)
|
(14)
|
(6)
|
5
|
13
|
8
|
(1)
|
5
|
1
|
2
|
6
|
(14)
|
(14)
|
(2)
|
(3)
|
5
|
(1)
|
(12)
|
(13)
|
(24)
|
(23)
|
(18)
|
(24)
|
(25)
|
(25)
|
(28)
|
(33)
|
(37)
|
(43)
|
(33)
|
(20)
|
(13)
|
(27)
|
(30)
|
(1)
|
(6)
|
8
|
5
|
(40)
|
(24)
|
(17)
|
(12)
|
(1)
|
(2)
|
1
|
11
|
2
|
(3)
|
4
|
2
|
13
|
2
|
(5)
|
(28)
|
(24)
|
(10)
|
(11)
|
6
|
3
|
|
| Change in Working Capital |
(7)
|
(7)
|
(13)
|
(9)
|
(10)
|
(5)
|
(9)
|
(15)
|
(14)
|
(21)
|
(23)
|
(16)
|
(63)
|
(39)
|
(54)
|
(70)
|
(81)
|
(93)
|
(86)
|
(90)
|
(95)
|
(97)
|
(108)
|
(124)
|
(116)
|
(114)
|
(115)
|
(111)
|
(110)
|
(116)
|
(113)
|
(128)
|
(147)
|
(168)
|
(151)
|
(120)
|
(146)
|
(145)
|
(159)
|
(173)
|
(144)
|
(126)
|
(149)
|
(165)
|
(194)
|
(223)
|
(235)
|
(245)
|
(175)
|
(197)
|
(167)
|
(161)
|
(220)
|
(194)
|
(218)
|
(174)
|
(178)
|
(167)
|
(148)
|
(155)
|
(181)
|
(179)
|
(186)
|
(211)
|
|
| Cash from Operating Activities |
36
N/A
|
30
-17%
|
29
-5%
|
57
+98%
|
44
-23%
|
57
+29%
|
28
-51%
|
45
+61%
|
91
+105%
|
113
+24%
|
133
+18%
|
120
-10%
|
71
-41%
|
47
-33%
|
31
-34%
|
47
+49%
|
64
+37%
|
36
-43%
|
53
+47%
|
27
-49%
|
19
-29%
|
48
+149%
|
43
-10%
|
48
+11%
|
71
+48%
|
60
-15%
|
108
+80%
|
116
+8%
|
85
-27%
|
58
-31%
|
102
+76%
|
95
-6%
|
197
+107%
|
278
+41%
|
277
0%
|
354
+28%
|
314
-11%
|
228
-27%
|
200
-12%
|
208
+4%
|
240
+15%
|
251
+5%
|
264
+6%
|
239
-10%
|
207
-14%
|
190
-8%
|
110
-42%
|
85
-23%
|
102
+20%
|
167
+64%
|
265
+59%
|
358
+35%
|
387
+8%
|
410
+6%
|
412
+1%
|
312
-24%
|
221
-29%
|
168
-24%
|
94
-44%
|
120
+28%
|
106
-12%
|
135
+28%
|
125
-7%
|
111
-11%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(46)
|
(49)
|
(75)
|
(86)
|
(105)
|
(134)
|
(212)
|
(239)
|
(248)
|
(241)
|
(145)
|
(124)
|
(120)
|
(118)
|
(120)
|
(117)
|
(100)
|
(84)
|
(82)
|
(65)
|
(51)
|
(52)
|
(34)
|
(31)
|
(34)
|
(24)
|
(26)
|
(24)
|
(40)
|
(34)
|
(75)
|
(145)
|
(290)
|
(402)
|
(409)
|
(374)
|
(270)
|
(205)
|
(178)
|
(157)
|
(134)
|
(112)
|
(109)
|
(130)
|
(104)
|
(91)
|
(79)
|
(49)
|
(63)
|
(61)
|
(72)
|
(106)
|
(149)
|
(170)
|
(167)
|
(142)
|
(121)
|
(119)
|
(129)
|
(137)
|
(118)
|
(105)
|
(88)
|
(72)
|
|
| Other Items |
0
|
0
|
(159)
|
(159)
|
(158)
|
(157)
|
(7)
|
(41)
|
(93)
|
(90)
|
(31)
|
40
|
80
|
63
|
70
|
15
|
(21)
|
23
|
(21)
|
(59)
|
(57)
|
(55)
|
(79)
|
(29)
|
(1)
|
(16)
|
(46)
|
(30)
|
(22)
|
(83)
|
(64)
|
(52)
|
41
|
138
|
142
|
58
|
(139)
|
(25)
|
(3)
|
(18)
|
87
|
(72)
|
(139)
|
(155)
|
(227)
|
(174)
|
79
|
87
|
85
|
89
|
(133)
|
(251)
|
(81)
|
(200)
|
(215)
|
1
|
(22)
|
7
|
64
|
9
|
71
|
5
|
32
|
61
|
|
| Cash from Investing Activities |
(46)
N/A
|
(49)
-7%
|
(235)
-376%
|
(245)
-4%
|
(263)
-7%
|
(291)
-11%
|
(219)
+25%
|
(280)
-28%
|
(341)
-22%
|
(331)
+3%
|
(176)
+47%
|
(84)
+52%
|
(40)
+53%
|
(55)
-38%
|
(50)
+9%
|
(102)
-105%
|
(121)
-18%
|
(61)
+50%
|
(102)
-69%
|
(124)
-21%
|
(107)
+13%
|
(106)
+1%
|
(113)
-6%
|
(61)
+46%
|
(35)
+42%
|
(41)
-15%
|
(71)
-75%
|
(54)
+24%
|
(62)
-14%
|
(117)
-90%
|
(140)
-19%
|
(198)
-42%
|
(249)
-26%
|
(264)
-6%
|
(266)
-1%
|
(316)
-19%
|
(409)
-29%
|
(229)
+44%
|
(180)
+21%
|
(174)
+4%
|
(47)
+73%
|
(184)
-289%
|
(248)
-34%
|
(285)
-15%
|
(331)
-16%
|
(264)
+20%
|
(1)
+100%
|
38
N/A
|
22
-42%
|
28
+28%
|
(205)
N/A
|
(357)
-74%
|
(230)
+35%
|
(370)
-61%
|
(383)
-3%
|
(141)
+63%
|
(143)
-2%
|
(112)
+22%
|
(65)
+42%
|
(128)
-98%
|
(47)
+63%
|
(100)
-111%
|
(56)
+44%
|
(12)
+79%
|
|
| 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
|
|
| Net Issuance of Debt |
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
|
10
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
6
|
1
|
8
|
82
|
114
|
119
|
108
|
(33)
|
(114)
|
(102)
|
(86)
|
(39)
|
2
|
20
|
(20)
|
0
|
0
|
(30)
|
1
|
11
|
11
|
30
|
19
|
13
|
8
|
|
| Cash Paid for Dividends |
(35)
|
0
|
0
|
(49)
|
(42)
|
0
|
(73)
|
(30)
|
(31)
|
0
|
(36)
|
(36)
|
(37)
|
(37)
|
(41)
|
(41)
|
(39)
|
0
|
(6)
|
(6)
|
(6)
|
0
|
0
|
(11)
|
(11)
|
0
|
0
|
(6)
|
(6)
|
0
|
(24)
|
(19)
|
(19)
|
0
|
(20)
|
(20)
|
(20)
|
0
|
(30)
|
(30)
|
(30)
|
(30)
|
(46)
|
(46)
|
(46)
|
(48)
|
(3)
|
(31)
|
(31)
|
(30)
|
(30)
|
(1)
|
(2)
|
(2)
|
(1)
|
(38)
|
(36)
|
(42)
|
(45)
|
(40)
|
(30)
|
(24)
|
(21)
|
(18)
|
|
| Other |
0
|
688
|
688
|
688
|
692
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
5
|
0
|
0
|
1
|
(12)
|
116
|
116
|
115
|
140
|
0
|
0
|
17
|
4
|
0
|
(22)
|
(56)
|
(70)
|
(72)
|
(51)
|
(21)
|
49
|
51
|
61
|
59
|
(6)
|
(6)
|
(11)
|
(10)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(24)
|
(37)
|
(53)
|
(39)
|
(48)
|
|
| Cash from Financing Activities |
(35)
N/A
|
682
N/A
|
682
0%
|
639
-6%
|
650
+2%
|
0
N/A
|
(69)
N/A
|
(26)
+62%
|
(31)
-16%
|
0
N/A
|
(36)
N/A
|
(36)
N/A
|
(37)
-4%
|
(37)
N/A
|
(41)
-10%
|
(41)
N/A
|
(39)
+4%
|
0
N/A
|
(6)
N/A
|
(6)
N/A
|
(6)
-2%
|
(1)
+80%
|
4
N/A
|
(7)
N/A
|
(7)
N/A
|
0
N/A
|
0
N/A
|
(5)
N/A
|
(8)
-62%
|
120
N/A
|
92
-24%
|
96
+5%
|
111
+16%
|
0
N/A
|
(8)
N/A
|
(3)
+66%
|
(16)
-515%
|
(18)
-13%
|
(54)
-198%
|
(79)
-48%
|
(99)
-25%
|
(94)
+6%
|
(15)
+84%
|
47
N/A
|
122
+159%
|
111
-9%
|
24
-79%
|
(87)
N/A
|
(139)
-61%
|
(122)
+12%
|
(80)
+35%
|
(9)
+88%
|
18
N/A
|
(21)
N/A
|
(1)
+97%
|
(39)
-5 885%
|
(66)
-69%
|
(41)
+37%
|
(48)
-16%
|
(53)
-12%
|
(37)
+30%
|
(58)
-56%
|
(47)
+19%
|
(59)
-24%
|
|
| 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
|
2
|
2
|
0
|
(1)
|
(5)
|
(7)
|
(3)
|
(2)
|
1
|
4
|
2
|
4
|
1
|
2
|
2
|
(1)
|
(5)
|
(6)
|
(6)
|
(4)
|
(1)
|
(1)
|
3
|
6
|
7
|
5
|
7
|
4
|
7
|
10
|
7
|
9
|
5
|
5
|
3
|
1
|
|
| Net Change in Cash |
(45)
N/A
|
663
N/A
|
476
-28%
|
452
-5%
|
431
-4%
|
(272)
N/A
|
(260)
+5%
|
(262)
-1%
|
(281)
-7%
|
(248)
+12%
|
(79)
+68%
|
1
N/A
|
(7)
N/A
|
(45)
-594%
|
(60)
-32%
|
(97)
-62%
|
(97)
0%
|
(64)
+34%
|
(55)
+14%
|
(102)
-85%
|
(94)
+8%
|
(59)
+37%
|
(65)
-10%
|
(20)
+70%
|
29
N/A
|
8
-72%
|
26
+216%
|
57
+122%
|
18
-70%
|
63
+261%
|
55
-14%
|
(7)
N/A
|
55
N/A
|
(11)
N/A
|
(0)
+97%
|
34
N/A
|
(109)
N/A
|
(16)
+86%
|
(33)
-112%
|
(42)
-27%
|
94
N/A
|
(25)
N/A
|
4
N/A
|
0
-95%
|
(7)
N/A
|
31
N/A
|
127
+308%
|
32
-75%
|
(17)
N/A
|
71
N/A
|
(17)
N/A
|
(2)
+86%
|
181
N/A
|
24
-87%
|
36
+54%
|
137
+276%
|
20
-86%
|
25
+29%
|
(12)
N/A
|
(53)
-328%
|
26
N/A
|
(18)
N/A
|
25
N/A
|
42
+64%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(10)
N/A
|
(19)
-99%
|
(47)
-143%
|
(29)
+38%
|
(60)
-110%
|
(76)
-26%
|
(184)
-141%
|
(194)
-5%
|
(157)
+19%
|
(127)
+19%
|
(12)
+91%
|
(4)
+68%
|
(50)
-1 203%
|
(71)
-43%
|
(88)
-25%
|
(70)
+21%
|
(36)
+48%
|
(48)
-31%
|
(29)
+39%
|
(37)
-29%
|
(31)
+16%
|
(4)
+89%
|
9
N/A
|
16
+76%
|
37
+123%
|
36
-2%
|
82
+131%
|
92
+11%
|
44
-52%
|
24
-47%
|
27
+12%
|
(50)
N/A
|
(92)
-85%
|
(125)
-35%
|
(132)
-6%
|
(20)
+85%
|
45
N/A
|
23
-48%
|
22
-6%
|
51
+136%
|
105
+104%
|
138
+31%
|
156
+13%
|
110
-30%
|
102
-7%
|
100
-2%
|
31
-69%
|
36
+17%
|
39
+9%
|
105
+172%
|
193
+83%
|
252
+30%
|
238
-5%
|
239
+0%
|
245
+2%
|
171
-30%
|
100
-41%
|
49
-51%
|
(35)
N/A
|
(17)
+52%
|
(12)
+27%
|
31
N/A
|
37
+21%
|
39
+4%
|
|