The Third Quarter Financial Report of 2025 To be a Global Leading Crop Protection Company
Stock code: 301035 Stock abbreviation: Rainbow Agro Announcement No.: 2025-
061
SHANDONG WEIFANG RAINBOW CHEMICAL CO. LTD
The Third Quarter Financial Report of 2025
The Company and all members of the Board of Directors warrant that the information disclosed is true
accurate and complete without false records misleading statements or material omissions.
1. Consolidated balance sheet
Prepared by: Shandong Weifang Rainbow Chemical Co. Ltd
September 30 2025
Unit: RMB
Item Closing balance Opening balance
Current assets:
Monetary funds 4339962435.07 3127278835.99
Deposit reservation for balance
Lending to banks and other
financial institutions
Financial assets held for trading 13883443.27
Derivative financial assets 36111171.49 54510264.04
Notes receivable 10399309.87 1549052.97
Accounts receivable 5311193073.43 5383557983.75
Receivables financing 3939593.14 1781600.00
Pre-payments 109444371.28 73111436.20
Premium receivable
Re-insurance accounts
receivable
Reserves for re-insurance
contract receivable
Other receivables 73053224.74 44619050.70
Including: interest
receivable
Dividends
receivable
Financial assets purchased
1The Third Quarter Financial Report of 2025 To be a Global Leading Crop Protection Company
under resale agreement
Inventory 3017477181.86 2417727613.29
Including: Data resources
Contracted assets
Assets held for sale
Non-current assets that mature
within one year
Other current assets 466125430.26 373525517.33
Total current assets 13381589234.41 11477661354.27
Non-current assets:
Disbursed loans and advances
Debt investments
Other debt investment
Long-term receivables
Long-term equity investment 937915.06 1163628.51
Other equity instrument
investment
Other non-current financial
assets
Investment real estate 7419943.05 7888049.83
Fixed assets 2487255618.25 2329749377.60
Construction in progress 496009902.73 380857052.90
Productive biological assets
Oil and gas assets
Assets with rights of use 35120238.91 40483198.54
Intangible assets 347064146.99 289263633.21
Including: Data resources
Development expenditure 336930816.60 209479407.05
Including: Data resources
Goodwill 89560239.36 89560239.36
Long-term deferred expenses 26465331.27 30010596.27
Deferred income tax assets 290285433.24 351419889.32
Other non-current assets 66846911.93 88284699.67
Total non-current assets 4183896497.39 3818159772.26
Total assets 17565485731.80 15295821126.53
Current liabilities:
Short-term loan 2191394296.84 2499413865.13
Borrowings from the central
bank
Borrowing from banks and
financial institutions
Financial liabilities held for
trading
Derivative financial liabilities 117422066.69 8956113.54
2The Third Quarter Financial Report of 2025 To be a Global Leading Crop Protection Company
Notes payable 4556241988.49 3498164564.46
Accounts payable 1561191016.35 1054785779.66
Advance receipts 222816.73
Contract liability 108186713.41 105244393.90
Financial assets sold for
repurchase
Deposits and interbank deposits
received
Amount received from agency
trading of securities
Amount received from agency
underwriting of securities
Payroll payable 273003879.64 254619742.83
Taxes payable 215563137.32 133155202.22
Other payables 142995748.02 145690804.57
Including: Interests payable
Dividends payable 4531016.11
Charges and commissions
payable
Re-insurance accounts payable
Liabilities held for sale
Non-current liabilities due within
238031085.8263599585.20
one year
Other current liabilities 9338111.03 5682444.72
Total current liabilities 9413368043.61 7769535312.96
Non-current liabilities:
Provision for insurance contracts
Long-term loan 282100000.00 345772094.74
Bonds payable
Including: Preferred shares
Perpetual bonds
Lease liability 26815215.80 31665904.44
Long-term payables
Long-term payroll payable
Accrued liabilities
Deferred income 18828408.95 13105155.44
Deferred income tax liabilities 66007511.24 86672265.19
Other non-current liabilities
Total non-current liabilities 393751135.99 477215419.81
Total liabilities 9807119179.60 8246750732.77
Owner’s equity:
Share capital 280770974.00 280770974.00
Other equity instruments
Including: Preferred shares
3The Third Quarter Financial Report of 2025 To be a Global Leading Crop Protection Company
Perpetual bonds
Capital reserve 2464548672.39 2442307122.42
Less: Treasury stock 124837079.67 124837079.67
Other comprehensive income -62995026.27 -5194711.56
Special reserve 46837027.58 46616455.84
Surplus reserve 158674657.07 158674657.07
General risk reserve
Undistributed profit 4540593714.68 3862347597.59
Total owners' equity attributed to
7303592939.786660685015.69
parent company
Minority shareholder's interest 454773612.42 388385378.07
Total owner's equity 7758366552.20 7049070393.76
Total liabilities and owners equity 17565485731.80 15295821126.53
Legal Representative: Chief Accountant in Charge: Chief of Accounting
Institution:
Wicky Wang Xing Bingpeng
Zhang Baolin
2. Consolidated income statement from the start of 2025 to the end of Q3 2025
Unit: RMB
Item Amount incurred in Q3 2025 Amount incurred in Q3 2024
I. Gross Operating Income 10911452781.83 9785195972.58
Including: Operating income 10911452781.83 9785195972.58
Interest income
Premium earned
Handling charges and
commissions income
II. Total Operating Costs 9410987950.18 9252287316.15
Including: Costs of business 8501898847.49 7792500818.76
Interest expenses
Handling charges and
commission expenses
Surrender value
Net payments for
insurance claims
Net withdrawal of
reserve for insurance responsibility
contracts
Expenditures of policy
dividend
Re-insurance expense
Taxes and surcharges 49558778.47 39814479.82
Sales expenses 541276149.24 423513169.91
4The Third Quarter Financial Report of 2025 To be a Global Leading Crop Protection Company
Management expenses 401415429.92 347669755.50
R&D expenditures 133772534.32 125724753.40
Financial expenses -216933789.26 523064338.76
Including: Interest 75022595.81 99487677.45
expenses
Interest 32405171.62 43940586.89
income
Add: Other incomes 4654362.94 3991872.23
Income from investment ("-" for -16249258.28 49165040.33
loss)
Including: Income
from investment in associated -225713.45 -328142.06
enterprises and joint ventures
Income
recognized at termination of
financial assets measured at
amortized cost
Foreign
exchange gain ("-" for loss)
Net exposure
hedging income ("-" for loss)
Income from -128100023.82 2019179.28
changes in fair value ("-" for loss)
Credit -114676622.01 -54849016.88
impairment losses ("-" for loss)
Asset -2428761.50 -2669069.36
impairment losses ("-" for loss)
Gains from 165266.75 372584.56
asset disposal ("-" for loss)
III. Operating profit ("-" for loss) 1243829795.73 530939246.59
Add: Non-operating income 5315310.98 5516285.50
Less: Non-operating expenses 17152244.50 11676646.36
IV. Total profit ("-" for total loss) 1231992862.21 524778885.73
Less: Income tax expenses 234569908.14 124761602.87
V. Net profit ("-" for net loss) 997422954.07 400017282.86
(I) Classification by business
continuity
1. Net profit from continuing
997422954.07400017282.86
operations ("-" for net loss)
2. Net profit from discontinued
operations ("-" for net loss)
(II) Classification by ownership
1. Net profit attributable to
shareholders of the parent 889733619.13 341563969.19
company ("-" for net loss)
2. Profit and loss of minority
107689334.9458453313.67
shareholders ("-" for net loss)
VI. Net amount after tax of other
-57800314.71-42550846.46
comprehensive income
Net amount of other
-57800314.71-42550846.46
comprehensive income after tax
5The Third Quarter Financial Report of 2025 To be a Global Leading Crop Protection Company
attributed to the
owners of parent company
(I) Other comprehensive income
that
cannot be reclassified into profit
or loss
1. Changes due to re-
measurement on defined
benefit plan
2. Other comprehensive income
that
cannot be converted into
profit and loss under the equity
method
3. Changes in fair value of
other equity instrument
investments
4. Changes in the fair value of
the credit risk of the enterprise
5. Other
(ii) Other comprehensive income
that will be reclassified into profit -57800314.71 -42550846.46
and loss
1. Other comprehensive
income that can be converted
to profit or loss under the equity
method
2. Changes in fair value
for other investment on
bonds
3. Amount of financial assets
reclassified into other
comprehensive income
4. Provision for credit
impairment of other
creditor's rights investment
5. Cash flow hedge reserve
6. Difference of foreign
currency financial -57800314.71 -42550846.46
statement translation
7. Other
Net amount of other
comprehensive
income after tax attributed to
minority shareholders
VII. Total comprehensive income 939622639.36 357466436.40
(i) Total comprehensive
income attributed to parent 831933304.42 299013122.73
company owners
(ii) Total comprehensive
income attributed to minority 107689334.94 58453313.67
shareholders
VIII. Earnings per Share:
(i) Basic earnings per share 3.20 1.23
(ii) Diluted earnings per share 3.18 1.22
Legal Representative: Chief Accountant in Charge: Chief of Accounting
Institution:
Wicky Wang Xing Bingpeng
6The Third Quarter Financial Report of 2025 To be a Global Leading Crop Protection Company
Zhang Baolin
3. Consolidated cash flow statement from the start of 2025 to the end of Q3 2025
Unit: RMB
Item Amount incurred in Q3 2025 Amount incurred in Q3 2024
I. Cash Flows Generated from
Operating Activities:
Cash received from sales of 10927180152.79 9785676523.98
goods and services
Net increase in deposit from
customers and interbank
Net increase in borrowing
from central bank
Net increase in borrowings
from other financial
institutions
Cash receipts from
premiums under direct
insurance contracts
Net cash receipts from re-
insurance business
Net cash receipts from
policyholders' deposits and
investments
Cash receipts from interest
handling fees and
commissions
Net increase in capital
borrowed from banks and
other financial institutions
Net increase in repurchase
business capital
Net cash received from
securities trading brokerage
Cash receipts from tax refunds 682472830.95 559950192.80
Cash received relating
to other operating 45534591.11 53448744.62
activities
Subtotal of cash inflow in business
11655187574.8510399075461.40
activities
Cash payments for goods
acquired and services 8193069943.45 8690179604.53
received
Net increase in customer
loans and advances
Net increase in deposits in
central bank and interbank
Cash payments for original
insurance contract claims
Net increase in lending funds
from banks and other financial
institutions
7The Third Quarter Financial Report of 2025 To be a Global Leading Crop Protection Company
Cash payments for interest
fee and commission
Cash payments for
insurance
policyholder
dividends
Cash payments to
employees and on behalf of 749380596.43 649126850.71
employees
Cash payments for taxes 234736883.10 174285039.83
Other cash payments
relating to operating 737685814.09 426402544.95
activities
Subtotal of cash outflow in
9914873237.079939994040.02
business activities
Net cash flow from operating
1740314337.78459081421.38
activities
II. Cash Flows from Investing
Activities:
Cash receipts from
investment withdrawal
Cash receipts from
return on investments
Net cash receipts from
disposals of fixed assets 10964665.77
intangible assets and other
long- term assets
Net cash receipts from disposal
of
subsidiary or any other business
unit
Other cash receipts relating to 15056546.36 49560659.67
investing activities
Subtotal of cash inflow in
15056546.3660525325.44
investment activities
Cash payments to acquire or
construct fixed assets 551490687.04 441397785.79
intangible assets and other
long-term assets
Cash payments for investment
Net increase in pledged loans
Net cash payments to acquire
subsidiary and other business
units
Other cash payments
relating to investment 32427588.54
activities
Subtotal of cash outflow in
583918275.58441397785.79
investment activities
Net cash flow in investment
-568861729.22-380872460.35
activities
III. Cash Flows from Financing
Activities:
Cash received from capital
contributions
Including: Cash received from
8The Third Quarter Financial Report of 2025 To be a Global Leading Crop Protection Company
investment of minority
shareholder from subsidiary
Cash receipts from borrowings 1857928465.40 4086885629.73
Other cash receipts relating to
financing activities
Subtotal of cash inflow in
1857928465.404086885629.73
financing activities
Cash repayments of borrowings 2143533066.02 3112746706.74
Cash payments for distribution of
dividends profits or cash 303857067.85 396722978.21
payments for interest expenses
Including: Dividends and
profits paid to minority
shareholders by subsidiaries
Other cash paid related to
financing activities
Subtotal of cash outflow in
2447390133.873509469684.95
financing activities
Net cash flow from financing
-589461668.47577415944.78
activities
IV. Effect of Exchange Rate
Changes on Cash and Cash 40593995.74 98278584.55
Equivalents
V. Net Increase in Cash and Cash
622584935.83753903490.36
Equivalents
Add: Beginning balance of 1288636135.42 1185554395.09
cash and cash equivalents
VI. Closing Balance of Cash and
1911221071.251939457885.45
Cash Equivalents
In case of any discrepancies between English and Chinese versions of the "The Third Quarter
Report of 2025" the Chinese version shall prevail.SHANDONG WEIFANG RAINBOW CHEMICAL CO.LTD
Board of Directors
October 24 2025
9



