SHE:001220 Cash Flow Statement

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	170.06	132.98	112.49	68	65.47
Depreciation & Amortization	20.56	18.69	21.48	-	-
Other Amortization	0.27	0.19	0.06	-	-
Loss (Gain) From Sale of Assets	-0.6	0.14	1.05	-	-
Asset Writedown & Restructuring Costs	0.12	-0.12	0.32	-	-
Loss (Gain) From Sale of Investments	-0.23	-	-3.21	-	-
Provision & Write-off of Bad Debts	6.31	-0.04	2.48	-	-
Other Operating Activities	0.58	0.84	1.12	-24.91	0.65
Change in Accounts Receivable	-167.1	166.8	-165.06	-	-
Change in Accounts Payable	84.99	-22.09	31.75	-	-
Operating Cash Flow	113.59	296.99	1.56	43.09	66.12
Operating Cash Flow Growth	-61.75%	18967.11%	-96.39%	-34.83%	90.14%
Capital Expenditures	-126.98	-27.76	-56.64	-5.32	-0.75
Sale of Property, Plant & Equipment	1	0.41	0.21	0.71	0.17
Cash Acquisitions	-100	-53.63	-	-	-
Other Investing Activities	0.23	-	3.21	3.35	0.37
Investing Cash Flow	-225.75	-80.98	-53.22	-1.26	-0.22
Short-Term Debt Issued	-	-	10	-	-
Long-Term Debt Issued	-	-	-	10	-
Total Debt Issued	-	-	10	10	-
Short-Term Debt Repaid	-	-10	-10	-	-
Total Debt Repaid	-	-10	-10	-	-
Net Debt Issued (Repaid)	-	-10	-	10	-
Issuance of Common Stock	-	-	-	107.48	-
Common Dividends Paid	-	-0.17	-20.06	-26.17	-41.11
Other Financing Activities	-14.18	-73.16	-31.58	-23.9	-6.21
Financing Cash Flow	-14.18	-83.33	-51.64	67.41	-47.31
Miscellaneous Cash Flow Adjustments	-0	0	-0	-	-
Net Cash Flow	-126.34	132.68	-103.31	109.24	18.59
Free Cash Flow	-13.39	269.23	-55.09	37.78	65.37
Free Cash Flow Growth	-	-	-	-42.21%	109.10%
Free Cash Flow Margin	-1.30%	32.26%	-6.82%	6.61%	14.25%
Free Cash Flow Per Share	-0.19	3.89	-0.80	0.56	1.05
Cash Income Tax Paid	77.82	64.63	66.31	50.86	43.92
Levered Free Cash Flow	-43.49	225.4	-131.95	-10.66	-4.29
Unlevered Free Cash Flow	-43.13	225.92	-131.3	-10.06	-4.29
Change in Working Capital	-83.47	144.3	-134.24	-	-

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