Origin Agritech (SEED) Cash Flow: Operating & Free Cash Flow

Origin Agritech Cash Flow Statement Analysis

Values in millions CNY

Income Statement Balance Sheet Cash Flow Ratios

Scale:

Scroll to see more

Cash flow statement showing operating, investing, and financing activities for Origin Agritech Limited (SEED) - Annual data in millions CNY
Breakdown	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019	FY 2018	FY 2017
Period ending	Sep 2025	Sep 2024	Sep 2023	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Sep 2018	Sep 2017
Operating Activities
Net Income	-52.64	18.68	62.67	2.33	-127.08	-102.84	-65.65	-152.79	-106.26
Depreciation & Amortization	3.16	2.83	4.03	3.90	8.28	10.61	13.80	16.45	27.69
Deferred Income Tax	0.00	0.00	0.00	0.00	0.00	0.00	0.00	76.19	47.60
Stock Based Compensation	0.00	5.22	1.16	1.04	10.95	13.16	12.19	4.31	5.40
Change in Working Capital	5.16	13.46	12.67	-4.96	-33.87	2.50	-31.56	29.03	-98.87
Change in Accounts Receivable	-1.66	8.11	1.65	2.82	3.04	-1.83	-1.48	0.02	0.04
Change in Inventory	-6.55	-0.11	-10.93	2.07	1.41	6.86	47.45	13.06	-21.53
Change in Accounts Payable	3.95	33.98	2.19	0.99	-0.43	-0.09	1.77	-0.95	4.11
Change in Other Working Capital	9.41	-4.61	19.75	-34.70	-37.89	-2.44	-79.30	16.90	-81.48
Other Operating Activities	21.76	-55.22	-85.98	0.99	116.64	70.96	11.10	16.76	4.27
Net Cash from Operating Activities	-22.57	-15.03	-5.46	3.29	-25.08	-5.62	-60.13	-10.05	-120.17
Investing Activities
Capital Expenditures	-13.35	-4.97	-12.21	-0.62	-1.72	0.00	0.00	-2.98	-3.89
Acquisitions	-0.92	0.00	-0.02	0.48	-1.20	0.00	0.00	33.70	33.17
Purchases of Investments	0.00	0.00	0.00	-2.00	-1.20	0.00	0.00	0.00	0.00
Sales/Maturities of Investments	0.00	0.00	1.00	1.52	1.20	0.00	0.00	0.00	0.00
Other Investing Activities	0.00	0.00	0.00	-0.48	1.71	-42.24	9.38	16.87	0.27
Net Cash from Investing Activities	-14.28	-4.97	-11.22	-1.10	-1.21	-42.24	9.38	47.59	29.54
Financing Activities
Debt Repayment	2.96	4.95	0.00	-9.25	0.00	59.05	0.00	-35.38	19.17
Common Stock Issued	37.93	0.01	24.49	11.35	17.17	18.32	53.60	0.00	6.12
Dividends Paid	0.00	0.00	-0.20	-2.43	0.00	0.00	0.00	0.00	0.00
Other Financing Activities	3.59	-1.06	-1.36	-2.43	2.67	-11.45	0.00	0.00	21.72
Net Cash from Financing Activities	44.47	4.50	22.93	-0.33	19.84	65.92	53.60	-35.38	47.01
Summary
Effect of Forex Changes on Cash	-0.22	0.17	-0.21	0.45	-0.82	1.37	-1.64	-3.43	-7.64
Net Change in Cash	7.41	-15.51	6.04	2.32	-7.13	19.28	1.21	-1.26	-51.26
Cash at Beginning of Period	8.50	23.71	17.67	15.35	22.48	3.20	1.99	3.25	54.51
Cash at End of Period	15.91	8.38	23.71	17.67	15.35	22.48	3.20	1.99	3.25
Free Cash Flow	-35.92	-20.00	-17.67	2.67	-26.79	-5.62	-60.13	-13.03	-124.06
Supplemental Disclosures
Interest Paid	2.60	1.02	0.84	0.42	-	-	-	-	-
Income Taxes Paid	0.10	0.08	0.04	0.16	-	-	-	-	-

Source: Company financial statements from annual and quarterly filings. Data as of Mar 31, 2026. Data sources and methodology

Frequently Asked Questions About Origin Agritech Cash Flow

What is Origin Agritech's free cash flow?

Origin Agritech had negative free cash flow of CNY 35.92M in fiscal 2025 (fiscal year ended Sep 30, 2025), operating cash flow of −CNY 22.57M minus CNY 13.35M of capital expenditures.

How much does Origin Agritech spend on capital expenditures?

Origin Agritech spent CNY 13.35M on capital expenditures in fiscal 2025, compared with CNY 4.97M a year earlier.

Does Origin Agritech pay dividends or buy back shares?

Origin Agritech's cash flow statement for fiscal 2025 shows no dividend payments or share repurchases.

What is free cash flow?

Free cash flow is operating cash flow minus capital expenditures. It is the cash a company has left for dividends, buybacks, debt repayment or acquisitions after funding its operations and investment. Full definition