SHE:000573 Cash Flow Statement

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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
Net Income	-2.56	68.61	-47.7	66.09	41.55	140.62
Depreciation & Amortization	26.07	26.07	29.57	34.87	34.07	32.11
Other Amortization	0.14	0.14	1.13	0.35	0.81	0.43
Loss (Gain) From Sale of Assets	2.83	2.83	-1.05	0.04	-0.07	-0.02
Asset Writedown & Restructuring Costs	0.06	0.06	0.23	0.4	0.03	23.71
Loss (Gain) From Sale of Investments	-154.83	-154.83	-22.27	-168.23	-76.26	-46.8
Provision & Write-off of Bad Debts	2.75	2.75	15.72	13.79	-0.76	0.58
Other Operating Activities	96.29	18.15	21.65	12.3	18.03	43.73
Change in Accounts Receivable	2.07	2.07	41.55	-189.84	94.61	-34.84
Change in Inventory	13.36	13.36	-34.26	-115.87	12.62	158.8
Change in Accounts Payable	-28.21	-28.21	-19.04	-4.34	-176.83	-179.25
Operating Cash Flow	-24.38	-31.34	-14.79	-298.42	-60.01	119.32
Operating Cash Flow Growth	-	-	-	-	-	-55.00%
Capital Expenditures	0.28	-1.14	-6.49	-21.87	-8.17	-4.96
Sale of Property, Plant & Equipment	0.02	0.02	13.96	0.02	0.1	0.03
Divestitures	58.6	186.16	79.23	130.72	-	-
Investment in Securities	-119.91	-119.91	9.5	25	-	-75
Other Investing Activities	167.13	204.43	175.28	102.81	-54.49	405.22
Investing Cash Flow	106.11	269.56	271.48	236.68	-62.56	325.28
Long-Term Debt Issued	-	70	330	299	320	310
Long-Term Debt Repaid	-	-164.65	-373.5	-254.24	-236.72	-889.11
Net Debt Issued (Repaid)	-94.65	-94.65	-43.5	44.76	83.28	-579.11
Common Dividends Paid	-41.9	-43.22	-46.79	-61.44	-75.46	-73.61
Other Financing Activities	7.85	9.28	-3.66	0.02	-3.12	0.66
Financing Cash Flow	-128.71	-128.6	-93.95	-16.66	4.7	-652.06
Net Cash Flow	-46.98	109.62	162.74	-78.4	-117.86	-207.46
Free Cash Flow	-24.1	-32.48	-21.28	-320.29	-68.17	114.35
Free Cash Flow Growth	-	-	-	-	-	-55.80%
Free Cash Flow Margin	-4.00%	-5.92%	-4.35%	-90.93%	-7.20%	9.44%
Free Cash Flow Per Share	-0.04	-0.05	-0.03	-0.50	-0.11	0.18
Cash Interest Paid	0.06	0.06	0.06	0.35	0.06	0.08
Cash Income Tax Paid	14.92	16.05	-43.74	244.84	37.52	115.69
Levered Free Cash Flow	114.68	-40.18	73.86	-508.69	-59.4	-109.72
Unlevered Free Cash Flow	125.8	-29.06	82.83	-497.72	-46.9	-85.73
Change in Working Capital	4.87	4.87	-12.07	-258.03	-77.39	-75.04

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