SHE:001278 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	-50.87	30.51	102.44	110.67	98.12	88.3
Depreciation & Amortization	82.24	82.24	66.21	61.4	53.74	42.47
Other Amortization	86.52	86.52	75.87	70.1	38.51	-
Loss (Gain) From Sale of Assets	-0.4	-0.4	-0.27	0.12	0.7	-
Asset Writedown & Restructuring Costs	36.94	36.94	25.93	15.42	14.17	-
Loss (Gain) From Sale of Investments	-0.71	-0.71	-0.09	-	-0.01	-
Other Operating Activities	191.69	13.27	16.17	14.06	12.2	75.17
Change in Accounts Receivable	-267.51	-267.51	-96.11	-108.16	-11.46	-
Change in Inventory	-164.34	-164.34	-58.04	-80.55	-136.59	-
Change in Accounts Payable	73.84	73.84	191.19	129.02	113.45	-
Change in Other Net Operating Assets	20.24	20.24	7.03	4.57	-	-
Operating Cash Flow	-3.66	-100.69	306.07	213.26	181.5	205.95
Operating Cash Flow Growth	-	-	43.52%	17.50%	-11.87%	43.57%
Capital Expenditures	-281.87	-366.12	-346.98	-277.2	-221.07	-86.23
Sale of Property, Plant & Equipment	2.28	2.38	2.98	2.7	0.46	2.92
Investment in Securities	-100	-20	-30	-	0.01	-
Other Investing Activities	1.12	0.74	-	-	-	-
Investing Cash Flow	-378.48	-383.01	-373.99	-274.5	-220.6	-83.31
Long-Term Debt Issued	-	612.3	517.91	467.5	304.76	412.31
Long-Term Debt Repaid	-	-373.19	-425.27	-409.14	-289.28	-402.11
Net Debt Issued (Repaid)	454.62	239.11	92.64	58.36	15.48	10.2
Issuance of Common Stock	-	-	472.97	-	-	150
Common Dividends Paid	-44.18	-29.23	-25	-12.9	-10.79	-9.25
Dividends Paid	-44.18	-29.23	-25	-12.9	-10.79	-9.25
Other Financing Activities	-5.85	-	-	20	-8.82	-164.28
Financing Cash Flow	404.58	209.88	540.61	65.47	-4.13	-13.32
Foreign Exchange Rate Adjustments	-0.58	-0.35	-0.16	0.28	-0.09	-0.04
Net Cash Flow	21.87	-274.18	472.53	4.5	-43.33	109.27
Free Cash Flow	-285.52	-466.82	-40.91	-63.94	-39.58	119.72
Free Cash Flow Growth	-	-	-	-	-	173.84%
Free Cash Flow Margin	-13.19%	-21.38%	-1.97%	-3.44%	-2.77%	9.07%
Free Cash Flow Per Share	-2.32	-3.77	-0.37	-0.69	-0.43	1.61
Cash Income Tax Paid	77.84	91.83	113.32	57.14	77.63	73.8
Levered Free Cash Flow	-158.88	-546.95	-65.43	-74.42	-100.84	2.15
Unlevered Free Cash Flow	-143.45	-535.1	-55.75	-64.51	-93.11	12.81
Change in Working Capital	-349.06	-349.06	19.8	-58.51	-35.93	-

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