SHE:000987 Balance Sheet

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	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	21,772	16,507	18,689	18,397	16,606	17,232
Short-Term Investments	-	-	3.28	1.93	4	223.21
Trading Asset Securities	44,453	43,628	56,603	45,023	43,324	39,326
Accounts Receivable	0.24	87.26	51.56	20.71	97.33	113
Other Receivables	1,199	21,769	24,817	28,243	26,528	21,534
Property, Plant & Equipment	37,381	37,872	35,366	13,375	1,366	234.91
Other Intangible Assets	75.03	82.41	61.59	68.32	223.5	49.87
Investments in Debt & Equity Securities	1,019	6,518	10,066	10,655	11,699	11,447
Other Current Assets	36,394	13,037	10,572	5,715	3,087	3,667
Long-Term Deferred Tax Assets	905.78	838.86	732.36	638.15	617.54	555.99
Other Long-Term Assets	74,120	72,843	62,827	63,825	68,743	57,832
Total Assets	217,332	213,198	219,812	187,170	173,295	153,331
Accounts Payable	2,505	2,541	9,456	1,865	1,326	714.94
Accrued Expenses	526.71	679.16	592.23	685.28	755.83	666.11
Short-Term Debt	10,556	13,310	14,987	15,940	19,420	20,984
Current Portion of Long-Term Debt	37,604	44,189	39,290	35,121	39,200	23,193
Current Portion of Leases	-	366.75	547.94	1,239	379.52	1,085
Other Current Liabilities	13,750	8,945	12,393	7,929	8,647	6,775
Long-Term Debt	93,363	86,405	90,614	77,177	57,592	57,200
Long-Term Leases	33.29	3,110	1,406	95.11	205.81	288.79
Long-Term Unearned Revenue	5.23	11.58	15.48	14.6	10.38	13.02
Long-Term Deferred Tax Liabilities	376.07	264.5	178.66	330.19	390.35	230.35
Other Long-Term Liabilities	3,520	706.27	845.57	1,094	1,368	1,962
Total Liabilities	165,952	163,209	173,903	145,624	134,150	117,812
Common Stock	5,017	5,017	5,017	5,017	5,017	3,716
Additional Paid-In Capital	12,203	12,206	12,228	12,228	12,229	13,527
Retained Earnings	16,295	15,006	12,811	11,370	9,819	8,049
Comprehensive Income & Other	1,080	1,101	1,215	14.31	-65.19	-145.78
Total Common Equity	34,495	33,230	31,170	28,629	27,000	25,147
Minority Interest	16,886	16,759	14,738	12,917	12,145	10,372
Shareholders' Equity	51,381	49,989	45,909	41,546	39,145	35,519
Total Liabilities & Equity	217,332	213,198	219,812	187,170	173,295	153,331
Total Debt	141,556	147,380	146,845	129,573	116,797	102,752
Net Cash (Debt)	-75,331	-87,245	-71,550	-66,150	-56,863	-45,970
Net Cash Per Share	-14.98	-17.33	-14.29	-13.19	-11.33	-9.16
Filing Date Shares Outstanding	4,999	4,999	4,999	5,017	5,017	5,017
Total Common Shares Outstanding	4,999	4,999	4,999	5,017	5,017	5,017
Working Capital	35,164	22,317	29,895	31,668	16,024	25,078
Book Value Per Share	6.66	6.41	6.00	5.71	5.38	5.01
Tangible Book Value	34,420	33,148	31,109	28,561	26,777	25,097
Tangible Book Value Per Share	6.65	6.39	5.98	5.69	5.34	5.00

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