SHE:000158 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	Jan '23 Jan 1, 2023	Jan '22 Jan 1, 2022
Cash & Equivalents	2,492	2,171	3,724	2,400	2,361
Trading Asset Securities	-	11.29	8.34	23	-
Cash & Short-Term Investments	2,492	2,183	3,733	2,423	2,361
Cash Growth	14.18%	-41.53%	54.07%	2.61%	0.97%
Accounts Receivable	2,927	3,501	3,394	3,533	3,376
Other Receivables	821.78	2,252	484.54	295.45	359.45
Receivables	3,749	5,753	3,878	3,829	3,736
Inventory	1,596	2,023	2,845	2,939	3,010
Prepaid Expenses	-	-	0.01	-	-
Other Current Assets	728.03	965.09	1,237	1,326	1,303
Total Current Assets	8,565	10,923	11,694	10,516	10,410
Property, Plant & Equipment	2,260	1,337	1,869	2,228	2,536
Long-Term Investments	187.96	189.71	170.14	171.06	71.83
Goodwill	1,873	1,912	1,952	1,988	2,034
Other Intangible Assets	769.74	845.13	855.17	695.82	674.82
Long-Term Deferred Tax Assets	127.73	108.78	161.65	141.59	89.31
Long-Term Deferred Charges	53.09	45.98	157	173.11	135.79
Other Long-Term Assets	1,101	1,054	1,015	653.15	646.05
Total Assets	14,937	16,415	17,874	16,567	16,598
Accounts Payable	2,511	3,072	3,959	3,893	3,700
Accrued Expenses	122.98	100.4	251.79	210.69	205.06
Short-Term Debt	2,971	3,727	3,791	2,930	3,040
Current Portion of Long-Term Debt	792.1	774.71	869.76	853	774.32
Current Portion of Leases	180.57	123.2	165.92	141.91	228.65
Current Income Taxes Payable	4.72	4.99	16.66	9.98	24.23
Current Unearned Revenue	770.38	1,504	784.02	430.29	504.21
Other Current Liabilities	185.82	237.63	185.88	132.72	180.87
Total Current Liabilities	7,539	9,544	10,023	8,602	8,657
Long-Term Debt	1,409	1,088	851.2	1,312	631.47
Long-Term Leases	414.98	65.63	143.18	139.73	126.48
Long-Term Unearned Revenue	89.29	255.77	431.89	558.81	1,009
Long-Term Deferred Tax Liabilities	8.92	13.26	11.64	13.08	1.6
Other Long-Term Liabilities	31.76	32.47	29.84	-	-
Total Liabilities	9,493	10,999	11,491	10,625	10,426
Common Stock	1,599	1,599	1,599	1,599	1,599
Additional Paid-In Capital	2,944	2,944	3,345	2,667	2,660
Retained Earnings	887.51	854.07	1,448	1,702	1,911
Comprehensive Income & Other	-24.94	-22.42	-23.62	-18.22	-16.17
Total Common Equity	5,405	5,374	6,367	5,949	6,154
Minority Interest	39.61	43.07	15.62	-7.23	17.86
Shareholders' Equity	5,444	5,417	6,383	5,942	6,172
Total Liabilities & Equity	14,937	16,415	17,874	16,567	16,598
Total Debt	5,768	5,778	5,821	5,376	4,801
Net Cash (Debt)	-3,276	-3,595	-2,088	-2,953	-2,439
Net Cash Per Share	-1.96	-2.24	-1.25	-1.85	-1.49
Filing Date Shares Outstanding	1,599	1,599	1,599	1,599	1,599
Total Common Shares Outstanding	1,599	1,599	1,599	1,599	1,599
Working Capital	1,027	1,379	1,670	1,915	1,753
Book Value Per Share	3.38	3.36	3.98	3.72	3.85
Tangible Book Value	2,762	2,617	3,560	3,266	3,445
Tangible Book Value Per Share	1.73	1.64	2.23	2.04	2.16
Buildings	745.4	645.79	1,125	1,208	1,475
Machinery	893.33	869.66	1,625	1,640	1,656
Construction In Progress	155.17	212.28	109.82	221.34	272.32

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