Fujian Yuanli Active Carbon Co Ltd
SZSE:300174
Cash Flow Statement
Cash Flow Statement
Fujian Yuanli Active Carbon Co Ltd
| 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
|
16
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(8)
|
(5)
|
(7)
|
(7)
|
(10)
|
(13)
|
(18)
|
(20)
|
(9)
|
(6)
|
(3)
|
(2)
|
(10)
|
(10)
|
(14)
|
(10)
|
(15)
|
(20)
|
(24)
|
(14)
|
(11)
|
(10)
|
(9)
|
(18)
|
(19)
|
(23)
|
(13)
|
(26)
|
(28)
|
(24)
|
(29)
|
(28)
|
(36)
|
(40)
|
(38)
|
(38)
|
(32)
|
(25)
|
(27)
|
(25)
|
(29)
|
(33)
|
(33)
|
(35)
|
(33)
|
(35)
|
(34)
|
(35)
|
(30)
|
(30)
|
(37)
|
(46)
|
(59)
|
(70)
|
(77)
|
(70)
|
(70)
|
(64)
|
(61)
|
(66)
|
(62)
|
(59)
|
|
| Change in Working Capital |
(19)
|
(13)
|
(12)
|
(18)
|
(14)
|
(13)
|
(21)
|
(19)
|
(32)
|
(41)
|
(90)
|
(59)
|
(70)
|
(75)
|
(100)
|
(98)
|
(107)
|
(108)
|
(113)
|
(122)
|
(118)
|
(131)
|
(119)
|
(125)
|
(121)
|
(129)
|
(148)
|
(175)
|
(194)
|
(230)
|
(249)
|
(270)
|
(280)
|
(319)
|
(400)
|
(368)
|
(377)
|
(321)
|
(225)
|
(232)
|
(198)
|
(192)
|
(168)
|
(165)
|
(186)
|
(182)
|
(240)
|
(256)
|
(247)
|
(249)
|
(225)
|
(228)
|
(230)
|
(226)
|
(220)
|
(211)
|
(233)
|
(249)
|
(257)
|
(268)
|
(276)
|
(253)
|
|
| Cash from Operating Activities |
26
N/A
|
26
0%
|
18
-31%
|
5
-70%
|
(10)
N/A
|
(2)
+84%
|
(10)
-538%
|
(18)
-72%
|
(7)
+60%
|
(15)
-119%
|
(10)
+33%
|
3
N/A
|
(7)
N/A
|
(1)
+88%
|
(10)
-1 138%
|
(7)
+28%
|
16
N/A
|
27
+75%
|
42
+56%
|
58
+36%
|
49
-14%
|
49
-1%
|
46
-6%
|
56
+21%
|
75
+35%
|
57
-24%
|
89
+56%
|
54
-39%
|
53
-3%
|
87
+64%
|
95
+9%
|
142
+50%
|
136
-4%
|
229
+68%
|
118
-48%
|
102
-14%
|
75
-26%
|
(39)
N/A
|
15
N/A
|
16
+7%
|
72
+357%
|
54
-24%
|
106
+94%
|
109
+3%
|
160
+47%
|
220
+37%
|
227
+3%
|
280
+23%
|
262
-6%
|
255
-3%
|
255
+0%
|
132
-48%
|
156
+18%
|
152
-2%
|
271
+78%
|
230
-15%
|
215
-6%
|
253
+17%
|
231
-9%
|
296
+28%
|
297
+1%
|
282
-5%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(27)
|
(19)
|
(20)
|
(32)
|
(48)
|
(64)
|
(84)
|
(95)
|
(88)
|
(84)
|
(82)
|
(70)
|
(66)
|
(53)
|
(29)
|
(19)
|
(18)
|
(22)
|
(26)
|
(29)
|
(27)
|
(26)
|
(21)
|
(20)
|
(33)
|
(31)
|
(37)
|
(38)
|
(55)
|
(58)
|
(53)
|
(63)
|
(44)
|
(60)
|
(108)
|
(148)
|
(186)
|
(198)
|
(190)
|
(173)
|
(164)
|
(180)
|
(226)
|
(244)
|
(266)
|
(279)
|
(253)
|
(296)
|
(273)
|
(265)
|
(299)
|
(257)
|
(320)
|
(320)
|
(254)
|
(234)
|
(154)
|
(157)
|
(219)
|
(236)
|
(286)
|
(292)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
(36)
|
(54)
|
(69)
|
(69)
|
(33)
|
(16)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
1
|
23
|
5
|
5
|
5
|
(0)
|
18
|
(115)
|
(194)
|
(193)
|
(207)
|
(59)
|
(28)
|
(158)
|
(162)
|
(155)
|
0
|
209
|
323
|
286
|
241
|
190
|
(64)
|
(249)
|
(21)
|
34
|
220
|
345
|
79
|
(10)
|
(38)
|
(164)
|
(215)
|
(500)
|
(490)
|
(267)
|
(245)
|
(600)
|
(749)
|
(757)
|
(764)
|
(126)
|
55
|
85
|
|
| Cash from Investing Activities |
(24)
N/A
|
(18)
+25%
|
(20)
-10%
|
(32)
-63%
|
(48)
-49%
|
(64)
-32%
|
(119)
-88%
|
(149)
-24%
|
(158)
-6%
|
(153)
+3%
|
(115)
+25%
|
(85)
+26%
|
(67)
+21%
|
(54)
+19%
|
(30)
+44%
|
(20)
+33%
|
(17)
+15%
|
(21)
-23%
|
(25)
-19%
|
(6)
+76%
|
(23)
-270%
|
(22)
+4%
|
(17)
+23%
|
(21)
-23%
|
(15)
+27%
|
(146)
-873%
|
(231)
-58%
|
(231)
+0%
|
(262)
-13%
|
(117)
+55%
|
(81)
+31%
|
(221)
-172%
|
(206)
+7%
|
(215)
-4%
|
(108)
+50%
|
61
N/A
|
137
+125%
|
89
-35%
|
51
-42%
|
17
-67%
|
(228)
N/A
|
(429)
-88%
|
(247)
+42%
|
(210)
+15%
|
(46)
+78%
|
66
N/A
|
(173)
N/A
|
(306)
-77%
|
(311)
-2%
|
(429)
-38%
|
(514)
-20%
|
(757)
-47%
|
(811)
-7%
|
(587)
+28%
|
(498)
+15%
|
(834)
-67%
|
(904)
-8%
|
(914)
-1%
|
(983)
-8%
|
(362)
+63%
|
(232)
+36%
|
(207)
+11%
|
|
| 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
|
24
|
0
|
0
|
0
|
36
|
0
|
75
|
75
|
|
| Net Issuance of Debt |
12
|
(5)
|
0
|
(20)
|
(20)
|
(20)
|
(28)
|
(8)
|
(8)
|
(8)
|
20
|
25
|
25
|
31
|
5
|
10
|
6
|
0
|
1
|
2
|
26
|
26
|
60
|
32
|
0
|
144
|
175
|
231
|
295
|
127
|
227
|
229
|
157
|
178
|
(30)
|
(189)
|
(175)
|
(161)
|
(154)
|
(45)
|
(74)
|
(319)
|
(279)
|
0
|
(264)
|
(30)
|
(30)
|
0
|
124
|
124
|
104
|
204
|
151
|
130
|
89
|
83
|
(110)
|
5
|
5
|
114
|
144
|
48
|
|
| Cash Paid for Dividends |
(9)
|
(1)
|
(1)
|
(1)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(16)
|
(9)
|
(9)
|
(9)
|
(18)
|
(25)
|
(26)
|
(26)
|
(17)
|
(17)
|
(17)
|
(34)
|
(36)
|
(53)
|
(55)
|
(41)
|
(43)
|
(30)
|
(33)
|
(35)
|
(35)
|
(21)
|
(30)
|
(27)
|
(26)
|
(38)
|
(23)
|
(17)
|
(21)
|
(36)
|
(34)
|
(32)
|
(32)
|
(0)
|
(34)
|
(35)
|
(36)
|
(39)
|
(25)
|
(27)
|
(27)
|
(63)
|
(44)
|
(44)
|
(80)
|
(44)
|
(92)
|
|
| Other |
0
|
5
|
(1)
|
379
|
378
|
379
|
379
|
(1)
|
(6)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(16)
|
(16)
|
(32)
|
0
|
(24)
|
(24)
|
(13)
|
0
|
(13)
|
(20)
|
(19)
|
(24)
|
0
|
(44)
|
(31)
|
(37)
|
3
|
38
|
6
|
0
|
833
|
831
|
883
|
0
|
33
|
939
|
886
|
884
|
856
|
(43)
|
(14)
|
(10)
|
(14)
|
(0)
|
(63)
|
(39)
|
23
|
(45)
|
(51)
|
0
|
(99)
|
(49)
|
|
| Cash from Financing Activities |
9
N/A
|
(1)
N/A
|
(2)
-111%
|
358
N/A
|
344
-4%
|
345
+0%
|
337
-2%
|
(23)
N/A
|
(28)
-23%
|
(28)
N/A
|
6
N/A
|
11
+79%
|
16
+50%
|
21
+30%
|
(10)
N/A
|
(6)
+42%
|
(3)
+47%
|
(9)
-175%
|
(8)
+8%
|
(26)
-216%
|
(16)
+38%
|
(16)
-3%
|
2
N/A
|
(8)
N/A
|
(40)
-387%
|
103
N/A
|
128
+24%
|
182
+42%
|
229
+26%
|
52
-77%
|
167
+222%
|
162
-3%
|
115
-29%
|
105
-9%
|
(96)
N/A
|
(256)
-166%
|
(192)
+25%
|
(153)
+21%
|
(175)
-14%
|
(59)
+66%
|
721
N/A
|
489
-32%
|
587
+20%
|
600
+2%
|
(267)
N/A
|
874
N/A
|
824
-6%
|
822
0%
|
980
+19%
|
47
-95%
|
55
+17%
|
157
+187%
|
99
-37%
|
104
+6%
|
23
-78%
|
17
-26%
|
(150)
N/A
|
(84)
+44%
|
(54)
+36%
|
17
N/A
|
76
+342%
|
(18)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
2
|
2
|
2
|
2
|
0
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
2
|
2
|
3
|
2
|
2
|
1
|
(0)
|
|
| Net Change in Cash |
10
N/A
|
7
-36%
|
(5)
N/A
|
331
N/A
|
285
-14%
|
280
-2%
|
208
-26%
|
(189)
N/A
|
(192)
-2%
|
(196)
-2%
|
(119)
+39%
|
(72)
+40%
|
(59)
+19%
|
(35)
+41%
|
(51)
-48%
|
(34)
+33%
|
(5)
+85%
|
(3)
+45%
|
9
N/A
|
27
+191%
|
12
-57%
|
12
+2%
|
32
+172%
|
27
-15%
|
20
-26%
|
14
-28%
|
(14)
N/A
|
5
N/A
|
20
+283%
|
21
+7%
|
180
+745%
|
83
-54%
|
45
-46%
|
119
+167%
|
(84)
N/A
|
(91)
-8%
|
22
N/A
|
(102)
N/A
|
(109)
-7%
|
(25)
+77%
|
565
N/A
|
115
-80%
|
446
+287%
|
498
+12%
|
(153)
N/A
|
1 160
N/A
|
877
-24%
|
795
-9%
|
931
+17%
|
(127)
N/A
|
(204)
-61%
|
(468)
-130%
|
(556)
-19%
|
(330)
+41%
|
(204)
+38%
|
(586)
-187%
|
(836)
-43%
|
(743)
+11%
|
(804)
-8%
|
(47)
+94%
|
143
N/A
|
57
-60%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
7
N/A
|
(2)
N/A
|
(27)
-1 033%
|
(59)
-115%
|
(65)
-11%
|
(94)
-44%
|
(112)
-20%
|
(95)
+15%
|
(99)
-4%
|
(92)
+7%
|
(67)
+27%
|
(73)
-9%
|
(54)
+26%
|
(39)
+27%
|
(27)
+33%
|
(2)
+92%
|
6
N/A
|
17
+191%
|
29
+74%
|
22
-24%
|
22
+2%
|
25
+11%
|
36
+43%
|
43
+20%
|
26
-39%
|
52
+100%
|
17
-68%
|
(2)
N/A
|
29
N/A
|
41
+43%
|
79
+91%
|
92
+17%
|
170
+84%
|
10
-94%
|
(45)
N/A
|
(110)
-143%
|
(237)
-115%
|
(175)
+26%
|
(157)
+10%
|
(92)
+41%
|
(126)
-36%
|
(120)
+5%
|
(135)
-12%
|
(105)
+22%
|
(59)
+44%
|
(25)
+57%
|
(17)
+34%
|
(11)
+33%
|
(10)
+11%
|
(44)
-338%
|
(125)
-187%
|
(165)
-32%
|
(168)
-2%
|
17
N/A
|
(4)
N/A
|
61
N/A
|
96
+57%
|
12
-88%
|
60
+403%
|
11
-81%
|
(10)
N/A
|
|