SHE:000638 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	-11.24	10.65	-5.21	4.2	60.84	-17.06
Depreciation & Amortization	9.88	9.88	8.6	5.66	25.49	11.59
Other Amortization	0.48	0.48	0.6	0.39	0.27	0.21
Loss (Gain) From Sale of Assets	-0.04	-0.04	-0.01	-	0.03	0.01
Asset Writedown & Restructuring Costs	-	-	-15.29	-	-	-
Loss (Gain) From Sale of Investments	19.8	19.8	-35.48	-0.19	-52.61	4.99
Provision & Write-off of Bad Debts	-4.86	-4.86	-1.23	-0	3.19	3.24
Other Operating Activities	57.98	5.72	-7	7.67	25.72	-1.34
Change in Accounts Receivable	31.85	31.85	-57.88	-41.7	-37.3	35.32
Change in Inventory	-4.66	-4.66	168.73	-32.92	16.4	-34.75
Change in Accounts Payable	-51.18	-51.18	-77.41	43.89	-88.39	-2.08
Operating Cash Flow	48.64	18.27	-21.48	-13.37	-52.78	-1.74
Capital Expenditures	-30.93	-28.85	-10.94	-9.13	-35.01	-0.74
Sale of Property, Plant & Equipment	-	0.01	-	-	0.03	0
Cash Acquisitions	-0	-0	-	-	-	0.01
Divestitures	48.09	41.43	83.7	-	184.74	-
Investment in Securities	-113.66	-13.03	-77.97	-24.52	-32.03	11
Other Investing Activities	12.1	0.69	-	0.02	-51.79	0
Investing Cash Flow	-84.4	0.25	-5.21	-33.63	65.95	10.27
Long-Term Debt Issued	-	53.21	60.48	169.64	80	17.76
Total Debt Issued	96.86	53.21	60.48	169.64	80	17.76
Long-Term Debt Repaid	-	-43.13	-111.1	-148.16	-25.57	-13
Total Debt Repaid	-73.82	-43.13	-111.1	-148.16	-25.57	-13
Net Debt Issued (Repaid)	23.05	10.07	-50.63	21.48	54.43	4.76
Issuance of Common Stock	-	0.25	11.01	6.79	31.8	-
Common Dividends Paid	-2.9	-6.45	-1.73	-5.05	-2.99	-2.07
Other Financing Activities	-17.02	-	-	-	-	-
Financing Cash Flow	0.4	3.87	-41.35	23.22	83.24	2.69
Net Cash Flow	-35.36	22.39	-68.03	-23.78	96.41	11.22
Free Cash Flow	17.71	-10.58	-32.42	-22.5	-87.79	-2.48
Free Cash Flow Margin	3.87%	-2.70%	-19.35%	-14.27%	-27.23%	-2.24%
Free Cash Flow Per Share	0.05	-0.03	-0.12	-0.05	-0.27	-0.01
Cash Income Tax Paid	3.63	3.72	10.52	2.88	6.98	9.71
Levered Free Cash Flow	-65.89	-47.41	12.43	58.42	-80.31	4.71
Unlevered Free Cash Flow	-64.11	-44.65	16.51	61.96	-77.42	6.02
Change in Working Capital	-23.36	-23.36	33.53	-31.08	-115.71	-3.39

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