Luxi Chemical Group Co., Ltd. (SHE:000830)
China
· Delayed Price · Currency is CNY 16.99
-0.04 (-0.23%)
Apr 29, 2026, 3:04 PM CST
Luxi Chemical Group Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | 2021 - 2017 |
| Net Income | 933.18 | 908.13 | 2,029 | 818.71 | 3,155 | 4,619 | Upgrade
|
| Depreciation & Amortization | 2,500 | 2,500 | 2,218 | 2,250 | 2,162 | 2,084 | Upgrade
|
| Other Amortization | 61.05 | 61.05 | 67.57 | 61.04 | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -120.11 | -120.11 | -35.03 | -12.37 | -32.2 | 13.36 | Upgrade
|
| Asset Writedown & Restructuring Costs | 613.74 | 613.74 | 11.1 | 318.43 | 193.44 | 406.19 | Upgrade
|
| Loss (Gain) From Sale of Investments | 3.49 | 3.49 | -4.64 | -2.94 | -6.46 | -15.36 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | 1.13 | -6.85 | 16.3 | 88.05 | Upgrade
|
| Other Operating Activities | -692.22 | 190.91 | 388.1 | 400.17 | 376.34 | 589.15 | Upgrade
|
| Change in Accounts Receivable | -278.02 | -278.02 | -60.83 | 466.96 | 26.14 | 690.31 | Upgrade
|
| Change in Inventory | -702.45 | -702.45 | -360.94 | -13.66 | 104.29 | 119.94 | Upgrade
|
| Change in Accounts Payable | 1,284 | 1,284 | -175.06 | -254.62 | -741.72 | 895.01 | Upgrade
|
| Change in Other Net Operating Assets | - | - | -0.04 | -14.16 | 38.8 | - | Upgrade
|
| Operating Cash Flow | 3,404 | 4,262 | 3,939 | 3,865 | 5,116 | 9,464 | Upgrade
|
| Operating Cash Flow Growth | -15.08% | 8.19% | 1.92% | -24.46% | -45.94% | 214.37% | Upgrade
|
| Capital Expenditures | -1,798 | -2,043 | -2,533 | -3,489 | -4,462 | -3,761 | Upgrade
|
| Sale of Property, Plant & Equipment | 315.75 | 335 | 102.31 | 57.4 | 104.63 | 76.86 | Upgrade
|
| Cash Acquisitions | - | - | 16.22 | - | - | - | Upgrade
|
| Divestitures | 0.01 | 0.01 | - | - | - | - | Upgrade
|
| Investment in Securities | - | - | 0.45 | - | 3.86 | - | Upgrade
|
| Other Investing Activities | 0.86 | 0.86 | - | 4.08 | 4 | 11.67 | Upgrade
|
| Investing Cash Flow | -1,481 | -1,707 | -2,414 | -3,428 | -4,350 | -3,672 | Upgrade
|
| Short-Term Debt Issued | - | - | 63.7 | 325.6 | 1,377 | 1,473 | Upgrade
|
| Long-Term Debt Issued | - | 10,666 | 14,315 | 21,256 | 16,254 | 18,063 | Upgrade
|
| Total Debt Issued | 10,698 | 10,666 | 14,379 | 21,581 | 17,631 | 19,537 | Upgrade
|
| Short-Term Debt Repaid | - | - | -66.42 | -326.62 | -1,407 | -3,137 | Upgrade
|
| Long-Term Debt Repaid | - | -12,368 | -14,880 | -19,896 | -13,072 | -20,697 | Upgrade
|
| Total Debt Repaid | -11,511 | -12,368 | -14,947 | -20,222 | -14,478 | -23,834 | Upgrade
|
| Net Debt Issued (Repaid) | -813.1 | -1,703 | -568.02 | 1,359 | 3,153 | -4,297 | Upgrade
|
| Issuance of Common Stock | - | - | - | 23.54 | 145.74 | - | Upgrade
|
| Repurchase of Common Stock | - | - | -43.66 | -46.52 | - | - | Upgrade
|
| Common Dividends Paid | -914.48 | -936.04 | -584.87 | -1,671 | -4,179 | -1,434 | Upgrade
|
| Other Financing Activities | -47.98 | -46.08 | -2.21 | -0.36 | 34.86 | 5.65 | Upgrade
|
| Financing Cash Flow | -1,776 | -2,685 | -1,199 | -335.51 | -845.41 | -5,725 | Upgrade
|
| Foreign Exchange Rate Adjustments | -2.95 | 7.93 | 12.99 | 6.23 | 9.52 | -0.31 | Upgrade
|
| Net Cash Flow | 143.75 | -122.27 | 339.11 | 107.61 | -69.21 | 66.45 | Upgrade
|
| Free Cash Flow | 1,606 | 2,219 | 1,406 | 375.42 | 654.18 | 5,704 | Upgrade
|
| Free Cash Flow Growth | 16.12% | 57.82% | 274.49% | -42.61% | -88.53% | 5101.70% | Upgrade
|
| Free Cash Flow Margin | 5.54% | 7.61% | 4.72% | 1.48% | 2.15% | 17.94% | Upgrade
|
| Free Cash Flow Per Share | 0.84 | 1.17 | 0.74 | 0.20 | 0.34 | 3.00 | Upgrade
|
| Cash Income Tax Paid | 992.68 | 1,067 | 1,371 | 646.4 | 2,700 | 2,203 | Upgrade
|
| Levered Free Cash Flow | 1,773 | 2,122 | 854.29 | 153.19 | -271.61 | 3,362 | Upgrade
|
| Unlevered Free Cash Flow | 1,773 | 2,122 | 963.73 | 315.16 | -114.07 | 3,646 | Upgrade
|
| Change in Working Capital | 104.21 | 104.21 | -735.9 | 38.58 | -748.91 | 1,680 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.