Liaoning Kelong Fine Chemical Inc
SZSE:300405
Cash Flow Statement
Cash Flow Statement
Liaoning Kelong Fine Chemical Inc
| 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 |
(65)
|
(36)
|
(34)
|
(34)
|
(19)
|
(21)
|
(25)
|
(25)
|
(30)
|
(24)
|
(25)
|
(31)
|
(35)
|
(34)
|
(44)
|
(39)
|
(44)
|
(49)
|
(52)
|
(40)
|
(48)
|
(47)
|
(33)
|
(40)
|
(30)
|
(26)
|
(29)
|
(29)
|
(19)
|
(34)
|
(30)
|
(32)
|
(18)
|
(15)
|
(15)
|
(9)
|
(26)
|
(13)
|
(9)
|
(12)
|
(10)
|
(5)
|
(8)
|
(8)
|
(7)
|
(8)
|
|
| Change in Working Capital |
(116)
|
(105)
|
(81)
|
(74)
|
(135)
|
(55)
|
(55)
|
(57)
|
(3)
|
18
|
(100)
|
(69)
|
(141)
|
(128)
|
(136)
|
(164)
|
(116)
|
(221)
|
(168)
|
(189)
|
(168)
|
(175)
|
(156)
|
(141)
|
(164)
|
(167)
|
(66)
|
(69)
|
(58)
|
(36)
|
(114)
|
(108)
|
(131)
|
(84)
|
(122)
|
(120)
|
(44)
|
(75)
|
11
|
19
|
6
|
21
|
(41)
|
(44)
|
(69)
|
(85)
|
|
| Cash from Operating Activities |
(78)
N/A
|
(87)
-13%
|
9
N/A
|
(66)
N/A
|
(149)
-126%
|
(14)
+90%
|
18
N/A
|
179
+901%
|
173
-3%
|
68
-60%
|
21
-70%
|
(88)
N/A
|
(77)
+13%
|
(31)
+60%
|
(57)
-87%
|
40
N/A
|
(53)
N/A
|
(76)
-42%
|
255
N/A
|
147
-42%
|
306
+109%
|
281
-8%
|
138
-51%
|
174
+27%
|
149
-14%
|
100
-33%
|
(21)
N/A
|
(36)
-74%
|
(62)
-72%
|
67
N/A
|
18
-73%
|
11
-38%
|
(90)
N/A
|
(176)
-96%
|
(98)
+44%
|
(46)
+53%
|
94
N/A
|
51
-45%
|
10
-80%
|
(14)
N/A
|
(80)
-467%
|
(3)
+97%
|
31
N/A
|
18
-43%
|
60
+241%
|
29
-52%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(128)
|
(101)
|
(102)
|
(90)
|
(54)
|
(44)
|
(54)
|
(67)
|
(60)
|
(54)
|
(48)
|
(35)
|
(35)
|
(37)
|
(34)
|
(33)
|
(28)
|
(21)
|
(32)
|
(27)
|
(36)
|
(56)
|
(51)
|
(50)
|
(44)
|
(24)
|
(11)
|
(13)
|
(13)
|
(13)
|
(23)
|
(23)
|
(26)
|
(23)
|
(24)
|
(25)
|
(23)
|
(28)
|
(26)
|
(24)
|
(29)
|
(24)
|
(12)
|
(14)
|
(11)
|
(15)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
(50)
|
1
|
1
|
0
|
(40)
|
(67)
|
(68)
|
(71)
|
4
|
26
|
18
|
31
|
46
|
(52)
|
(47)
|
(49)
|
(63)
|
(4)
|
2
|
(3)
|
11
|
2
|
7
|
16
|
(34)
|
(31)
|
(14)
|
10
|
62
|
57
|
34
|
0
|
(6)
|
(13)
|
(13)
|
(14)
|
(11)
|
10
|
10
|
11
|
11
|
|
| Cash from Investing Activities |
(128)
N/A
|
(101)
+21%
|
(102)
-1%
|
(90)
+12%
|
(54)
+40%
|
(94)
-76%
|
(53)
+44%
|
(66)
-25%
|
(60)
+9%
|
(93)
-56%
|
(116)
-24%
|
(103)
+11%
|
(106)
-3%
|
(33)
+69%
|
(8)
+76%
|
(14)
-82%
|
3
N/A
|
25
+694%
|
(84)
N/A
|
(74)
+12%
|
(85)
-15%
|
(119)
-39%
|
(55)
+54%
|
(48)
+13%
|
(47)
+2%
|
(13)
+72%
|
(9)
+33%
|
(6)
+31%
|
3
N/A
|
(47)
N/A
|
(53)
-14%
|
(38)
+29%
|
(16)
+57%
|
38
N/A
|
33
-13%
|
9
-72%
|
(22)
N/A
|
(33)
-48%
|
(39)
-16%
|
(36)
+7%
|
(43)
-19%
|
(35)
+19%
|
(2)
+93%
|
(4)
-88%
|
(0)
+99%
|
(5)
-10 989%
|
|
| 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
|
1
|
0
|
1
|
1
|
0
|
|
| Net Issuance of Debt |
273
|
261
|
99
|
106
|
72
|
62
|
(1)
|
(79)
|
(81)
|
(145)
|
(109)
|
(16)
|
(2)
|
59
|
88
|
16
|
(6)
|
9
|
(50)
|
(68)
|
(68)
|
(58)
|
(73)
|
(38)
|
(25)
|
(25)
|
1
|
1
|
(30)
|
(60)
|
42
|
49
|
154
|
231
|
82
|
69
|
(3)
|
(65)
|
77
|
56
|
71
|
29
|
(63)
|
(29)
|
(70)
|
(11)
|
|
| Cash Paid for Dividends |
0
|
0
|
(48)
|
(58)
|
(86)
|
(96)
|
(49)
|
(47)
|
(26)
|
(23)
|
(29)
|
(32)
|
(35)
|
(37)
|
(30)
|
(30)
|
(30)
|
(29)
|
(37)
|
(36)
|
(37)
|
(33)
|
(31)
|
(28)
|
(26)
|
(28)
|
(36)
|
(38)
|
(37)
|
(39)
|
(32)
|
(31)
|
(30)
|
(35)
|
(34)
|
(33)
|
(33)
|
(27)
|
(27)
|
(27)
|
(27)
|
(26)
|
(27)
|
(24)
|
(24)
|
(21)
|
|
| Other |
(50)
|
(42)
|
256
|
0
|
0
|
0
|
0
|
0
|
0
|
190
|
174
|
0
|
0
|
(16)
|
(3)
|
(3)
|
116
|
117
|
(1)
|
(1)
|
(117)
|
(87)
|
(1)
|
(2)
|
(6)
|
(36)
|
(1)
|
0
|
2
|
5
|
(1)
|
20
|
(8)
|
(11)
|
(5)
|
(25)
|
(5)
|
(5)
|
(5)
|
(16)
|
(10)
|
(14)
|
(14)
|
(4)
|
0
|
(1)
|
|
| Cash from Financing Activities |
223
N/A
|
219
-2%
|
306
+40%
|
314
+3%
|
263
-16%
|
256
-3%
|
(50)
N/A
|
(126)
-153%
|
(107)
+16%
|
22
N/A
|
36
+60%
|
126
+255%
|
137
+9%
|
6
-96%
|
55
+870%
|
(17)
N/A
|
80
N/A
|
98
+23%
|
(89)
N/A
|
(105)
-19%
|
(222)
-110%
|
(178)
+19%
|
(105)
+41%
|
(68)
+35%
|
(57)
+15%
|
(88)
-54%
|
(36)
+59%
|
(37)
-1%
|
(65)
-77%
|
(94)
-45%
|
8
N/A
|
38
+351%
|
117
+208%
|
184
+58%
|
43
-77%
|
10
-76%
|
(41)
N/A
|
(97)
-138%
|
45
N/A
|
12
-73%
|
35
+179%
|
(11)
N/A
|
(104)
-886%
|
(57)
+45%
|
(98)
-71%
|
(32)
+67%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
2
|
1
|
1
|
0
|
(1)
|
0
|
(1)
|
(2)
|
(4)
|
(2)
|
3
|
(1)
|
(0)
|
(1)
|
(3)
|
(0)
|
2
|
1
|
(3)
|
(5)
|
(5)
|
(5)
|
(3)
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
|
| Net Change in Cash |
18
N/A
|
31
+75%
|
213
+593%
|
158
-26%
|
60
-62%
|
147
+143%
|
(84)
N/A
|
(11)
+87%
|
7
N/A
|
(2)
N/A
|
(59)
-3 178%
|
(66)
-12%
|
(46)
+30%
|
(58)
-27%
|
(11)
+81%
|
5
N/A
|
28
+469%
|
49
+77%
|
82
+65%
|
(33)
N/A
|
(2)
+95%
|
(19)
-1 012%
|
(22)
-18%
|
61
N/A
|
46
-24%
|
(4)
N/A
|
(71)
-1 663%
|
(84)
-19%
|
(129)
-54%
|
(76)
+41%
|
(28)
+64%
|
10
N/A
|
11
+10%
|
47
+331%
|
(21)
N/A
|
(26)
-25%
|
31
N/A
|
(79)
N/A
|
17
N/A
|
(37)
N/A
|
(87)
-135%
|
(47)
+46%
|
(74)
-57%
|
(43)
+42%
|
(37)
+15%
|
(7)
+81%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(205)
N/A
|
(189)
+8%
|
(93)
+51%
|
(156)
-67%
|
(203)
-30%
|
(58)
+71%
|
(36)
+38%
|
112
N/A
|
113
+0%
|
15
-87%
|
(28)
N/A
|
(123)
-349%
|
(112)
+9%
|
(67)
+40%
|
(91)
-35%
|
7
N/A
|
(81)
N/A
|
(97)
-19%
|
223
N/A
|
120
-46%
|
270
+126%
|
226
-17%
|
87
-62%
|
125
+44%
|
106
-15%
|
76
-28%
|
(32)
N/A
|
(49)
-53%
|
(75)
-53%
|
54
N/A
|
(5)
N/A
|
(12)
-155%
|
(116)
-838%
|
(199)
-72%
|
(122)
+39%
|
(71)
+42%
|
71
N/A
|
23
-68%
|
(15)
N/A
|
(38)
-148%
|
(108)
-182%
|
(26)
+76%
|
19
N/A
|
4
-81%
|
49
+1 249%
|
14
-72%
|
|