SHE:000155 Balance Sheet

Financials in millions CNY. Fiscal year is January - December.

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Jan '22 Jan 1, 2022
Cash & Equivalents	7,200	5,493	3,589	3,251	2,914
Short-Term Investments	-	-	1.42	189.3	-
Trading Asset Securities	450.76	651.88	651.81	300.52	222.63
Cash & Short-Term Investments	7,651	6,145	4,242	3,741	3,136
Cash Growth	24.50%	44.85%	13.40%	19.28%	32.23%
Accounts Receivable	2,096	2,447	2,382	2,086	2,437
Other Receivables	589.07	637.51	339.71	306.16	475.17
Receivables	2,685	3,084	2,722	2,392	2,912
Inventory	162.22	276.86	168.02	73.8	76.16
Prepaid Expenses	0.01	16.17	-	-	-
Other Current Assets	108.04	46.11	48.77	67.74	57.54
Total Current Assets	10,607	9,568	7,181	6,275	6,182
Property, Plant & Equipment	11,690	10,391	9,198	7,557	7,189
Long-Term Investments	196.06	201.66	213.86	207.18	6.98
Goodwill	1.88	1.88	1.88	1.88	1.88
Other Intangible Assets	4,381	4,525	4,652	4,734	4,754
Long-Term Deferred Tax Assets	107.5	181.88	106.77	86.92	105.7
Long-Term Deferred Charges	93	56.09	32.93	19.46	15.8
Other Long-Term Assets	818.46	298.73	384.33	466.71	111.64
Total Assets	27,894	25,225	21,771	19,348	18,366
Accounts Payable	1,480	1,907	1,730	1,921	1,870
Accrued Expenses	284.45	200.49	164.86	171.84	115.69
Short-Term Debt	661.34	781.53	1,151	840.73	335.42
Current Portion of Long-Term Debt	1,384	1,004	1,091	734.2	964.27
Current Portion of Leases	10.98	9.44	0.72	14.63	9.47
Current Income Taxes Payable	37.35	27.57	36.81	80.33	26.73
Current Unearned Revenue	46.6	277.56	282.25	275.63	2.42
Other Current Liabilities	163.93	144.07	75.7	81.57	909.38
Total Current Liabilities	4,069	4,351	4,532	4,120	4,234
Long-Term Debt	9,894	8,005	7,045	6,372	6,438
Long-Term Leases	105.95	28.08	13.45	19.68	20.45
Long-Term Unearned Revenue	61.46	58.04	47.44	42.6	308.4
Long-Term Deferred Tax Liabilities	1.47	0.01	0.01	0.18	0.07
Other Long-Term Liabilities	636.07	151.1	78.95	14.91	12.77
Total Liabilities	14,767	12,593	11,717	10,569	11,014
Common Stock	1,846	1,846	1,476	1,476	1,476
Additional Paid-In Capital	7,089	7,083	4,998	3,775	3,938
Retained Earnings	1,529	1,340	908.69	111.26	-598.52
Comprehensive Income & Other	7.18	7.35	5.34	2.74	0.71
Total Common Equity	10,472	10,277	7,388	5,365	4,816
Minority Interest	2,655	2,355	2,666	3,414	2,536
Shareholders' Equity	13,127	12,632	10,054	8,779	7,353
Total Liabilities & Equity	27,894	25,225	21,771	19,348	18,366
Total Debt	12,056	9,828	9,301	7,982	7,768
Net Cash (Debt)	-4,405	-3,683	-5,058	-4,240	-4,632
Net Cash Per Share	-2.37	-2.13	-3.43	-2.87	-3.20
Filing Date Shares Outstanding	1,846	1,846	1,476	1,476	1,476
Total Common Shares Outstanding	1,846	1,846	1,476	1,476	1,476
Working Capital	6,538	5,217	2,650	2,156	1,949
Book Value Per Share	5.67	5.57	5.01	3.63	3.26
Tangible Book Value	6,089	5,750	2,734	629.42	61.01
Tangible Book Value Per Share	3.30	3.11	1.85	0.43	0.04
Buildings	3,674	3,210	1,194	1,108	1,057
Machinery	8,903	8,385	7,503	6,783	6,642
Construction In Progress	1,902	1,084	2,345	1,168	609.26

Source: S&P Global Market Intelligence. Standard template. Financial Sources.