SHE:000809 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	-74.41	-102.93	-105.79	-36.12	-141.6	-60.22
Depreciation & Amortization	23.74	23.74	12.78	13.9	17.43	17.75
Other Amortization	2.41	2.41	0.02	0.02	0.01	0.01
Loss (Gain) From Sale of Assets	-	-	-	-19.3	0.32	-
Asset Writedown & Restructuring Costs	0.02	0.02	0.55	0.01	45	0.55
Loss (Gain) From Sale of Investments	3.41	3.41	-	-	-	-
Provision & Write-off of Bad Debts	14.69	14.69	2.7	1.98	0.81	-
Other Operating Activities	72.32	20.11	64.43	84.89	80.76	74.91
Change in Accounts Receivable	-174.1	-174.1	-96.85	-5.61	0.73	167.05
Change in Inventory	-12.97	-12.97	0.23	59.35	20.88	-4.11
Change in Accounts Payable	131.56	131.56	76.12	23.65	12.85	3.88
Change in Other Net Operating Assets	-	-	-1.62	-1.62	-1.62	-1.62
Operating Cash Flow	-14.83	-95.55	-48.25	121.37	58.52	198.33
Operating Cash Flow Growth	-	-	-	107.39%	-70.49%	-23.47%
Capital Expenditures	-67.28	-62.57	-2.93	-1.11	-1.49	-0.81
Sale of Property, Plant & Equipment	2	2	0	38.66	0.02	-
Divestitures	408.66	408.66	-	-	-	-
Investment in Securities	-558.13	-120	600	-	-	-
Other Investing Activities	-4	0.93	-	-	-	-
Investing Cash Flow	-272.97	229.02	597.07	37.55	-1.47	-0.81
Long-Term Debt Issued	-	349.8	65.9	354.29	360.2	1,724
Long-Term Debt Repaid	-	-855.01	-336.95	-443.3	-392.2	-1,661
Net Debt Issued (Repaid)	-433.34	-505.21	-271.05	-89.01	-32	63.1
Common Dividends Paid	-7.6	-55.8	-69.64	-91.5	-81.21	-152.15
Other Financing Activities	554.38	1,348	-	-	50	-50
Financing Cash Flow	113.44	787.48	-340.69	-180.51	-63.21	-139.05
Net Cash Flow	-174.35	920.96	208.13	-21.6	-6.17	58.47
Free Cash Flow	-82.11	-158.12	-51.19	120.26	57.03	197.52
Free Cash Flow Growth	-	-	-	110.87%	-71.13%	-23.38%
Free Cash Flow Margin	-20.50%	-41.31%	-215.20%	54.21%	49.91%	115.97%
Free Cash Flow Per Share	-0.10	-0.18	-0.06	0.15	0.07	0.24
Cash Income Tax Paid	4.53	2.76	13.17	2.62	8.11	8.6
Levered Free Cash Flow	3,593	3,574	-62.48	64.54	-26.06	64.85
Unlevered Free Cash Flow	3,598	3,598	-21.44	117.29	24.29	111.66
Change in Working Capital	-57.01	-57.01	-22.95	75.99	55.79	165.34

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