SHE:000554 Cash Flow Statement

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Jan '22 Jan 1, 2022	Dec '20 Dec 31, 2020
Net Income	159.21	99.33	34.89	11.64	8.23	7.29
Depreciation & Amortization	128.28	128.28	94.76	79.51	80.65	77.14
Other Amortization	1.36	1.36	1.53	1.69	1.72	1.77
Loss (Gain) From Sale of Assets	0.44	0.44	-0.23	0.37	0.06	-
Asset Writedown & Restructuring Costs	0.8	0.8	14.91	18.55	15.74	24.02
Loss (Gain) From Sale of Investments	-	-	5.04	-0.24	0.88	1.99
Other Operating Activities	-304.91	6.11	8.44	8.51	6.91	2.68
Change in Accounts Receivable	13.23	13.23	-3.81	-5.21	-5.61	0.5
Change in Inventory	104.03	104.03	148.28	-465.83	-98.47	-31.95
Change in Accounts Payable	32.39	32.39	-256.17	627.13	-208.96	176.78
Change in Other Net Operating Assets	0.21	0.21	-2.39	4.23	4.02	-
Operating Cash Flow	130.86	382	53.87	273.85	-191.93	254.68
Operating Cash Flow Growth	-78.22%	609.15%	-80.33%	-	-	188.54%
Capital Expenditures	-63.09	-82.51	-44.48	-38.62	-30.93	-42.01
Sale of Property, Plant & Equipment	0.48	0.49	2.54	1.41	-	-
Investment in Securities	-0	-	0.75	-	-	-
Other Investing Activities	0.01	-	-	-	-1.56	-
Investing Cash Flow	-62.61	-82.02	-41.19	-37.2	-32.5	-42.01
Short-Term Debt Issued	-	-	690	-	150	-
Total Debt Issued	-	-	690	-	150	-
Short-Term Debt Repaid	-	-	-690	-150	-	-
Long-Term Debt Repaid	-	-31.96	-33.9	-35.18	-44.98	-18.11
Total Debt Repaid	-31.96	-31.96	-723.9	-185.18	-44.98	-18.11
Net Debt Issued (Repaid)	-31.96	-31.96	-33.9	-185.18	105.02	-18.11
Common Dividends Paid	-45.65	-25.94	-15.26	-5.51	-9.96	-
Other Financing Activities	-2.35	-0.1	-	-0.37	-	-2.55
Financing Cash Flow	-79.96	-58	-49.17	-191.05	95.07	-20.67
Net Cash Flow	-11.71	241.97	-36.49	45.6	-129.36	192
Free Cash Flow	67.76	299.49	9.39	235.24	-222.86	212.66
Free Cash Flow Growth	-87.36%	3088.88%	-96.01%	-	-	2978.67%
Free Cash Flow Margin	2.14%	9.06%	0.26%	7.66%	-7.96%	8.77%
Free Cash Flow Per Share	0.14	0.62	0.02	0.40	-0.46	0.44
Cash Interest Paid	-	-	-	-	-	2.55
Cash Income Tax Paid	114.07	127.87	65.71	25.67	48.51	70.24
Levered Free Cash Flow	2.7	276.67	19.23	214.15	-255.29	201.23
Unlevered Free Cash Flow	5.51	279.96	24.26	219.62	-251.02	202.82
Change in Working Capital	145.68	145.68	-105.47	153.81	-306.11	139.78

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.