SHE:001207 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	Dec '22 Dec 31, 2022	Jan '22 Jan 1, 2022	Dec '20 Dec 31, 2020
Net Income	302.64	272.15	168.55	111.43	163.52	118.42
Depreciation & Amortization	85.29	85.29	77.78	71.36	59.29	46.89
Other Amortization	4.15	4.15	4.72	6.24	3.83	4.89
Loss (Gain) From Sale of Assets	-0.34	-0.34	-0.15	-0.64	-0.04	-0.43
Asset Writedown & Restructuring Costs	0.37	0.37	0.1	0.3	5.79	2.36
Loss (Gain) From Sale of Investments	-0.77	-0.77	1.21	-2.65	-1.11	-1.04
Provision & Write-off of Bad Debts	1.66	1.66	-8.93	3.9	-	-
Other Operating Activities	191	4.97	2.94	0.31	3.96	8.89
Change in Accounts Receivable	-404.17	-404.17	-131.44	-147.85	-123.38	-151.46
Change in Inventory	-29.51	-29.51	36.26	16.45	-77.11	-9.39
Change in Accounts Payable	267.39	267.39	-14.54	-12.24	-2.76	35.46
Change in Other Net Operating Assets	1.01	1.01	3.7	7.21	-	-
Operating Cash Flow	416.85	200.33	145.27	54.76	30.03	54.56
Operating Cash Flow Growth	136.32%	37.91%	165.30%	82.31%	-44.95%	70.36%
Capital Expenditures	-20.72	-56.71	-91.28	-88.72	-64.76	-30.27
Sale of Property, Plant & Equipment	0.98	1.57	0.26	0.46	0.33	0.18
Investment in Securities	-239.8	0.18	10.44	-10.43	-	-0.33
Other Investing Activities	1.1	1.2	4.67	-3.09	1.21	1.04
Investing Cash Flow	-258.44	-53.76	-75.91	-101.78	-63.23	-29.38
Short-Term Debt Issued	-	-	24.31	-	-	-
Long-Term Debt Issued	-	-	-	-	-	147.4
Total Debt Issued	-	-	24.31	-	-	147.4
Short-Term Debt Repaid	-	-46.38	-	-	-	-
Long-Term Debt Repaid	-	-	-	-	-121.89	-179.34
Total Debt Repaid	-176.43	-46.38	-	-	-121.89	-179.34
Net Debt Issued (Repaid)	-176.43	-46.38	24.31	-	-121.89	-31.94
Issuance of Common Stock	298	-	266.08	20.78	613.82	2.99
Repurchase of Common Stock	-27.06	-27.06	-9.21	-	-	-
Common Dividends Paid	-85.24	-122.31	-37.31	-91.96	-3.11	-7.18
Other Financing Activities	-38.58	-28.56	-0.62	-	-16.9	4.05
Financing Cash Flow	-29.32	-224.31	243.25	-71.18	471.93	-32.07
Foreign Exchange Rate Adjustments	0.68	0.62	0.06	0.17	0.58	-0.23
Net Cash Flow	129.78	-77.12	312.67	-118.03	439.31	-7.12
Free Cash Flow	396.13	143.62	53.98	-33.96	-34.73	24.29
Free Cash Flow Growth	311.97%	166.05%	-	-	-	104.85%
Free Cash Flow Margin	16.45%	6.34%	2.82%	-1.85%	-2.40%	2.44%
Free Cash Flow Per Share	1.99	0.72	0.28	-0.19	-0.22	0.18
Cash Income Tax Paid	95.39	87.98	50.52	34.5	55.1	24.5
Levered Free Cash Flow	70.47	212.61	98.18	-64.81	7.37	192.89
Unlevered Free Cash Flow	71.34	213.61	98.42	-64.81	9.23	197.33
Change in Working Capital	-167.15	-167.15	-100.96	-135.49	-205.21	-125.43

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