SHE:001333 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	129.48	146.4	105.24	132.29	162.63	107.26
Depreciation & Amortization	35	35	29.42	13.98	14.3	13.87
Other Amortization	0.14	0.14	0.13	0.25	-	0.2
Loss (Gain) From Sale of Assets	0.05	0.05	-0.01	-	-	-
Asset Writedown & Restructuring Costs	-	-	0.43	-0.52	1.78	16.4
Loss (Gain) From Sale of Investments	-5.89	-5.89	-0.28	-	-0	0.87
Provision & Write-off of Bad Debts	12.86	12.86	5.79	5.65	4.6	-
Other Operating Activities	145.76	13.96	11.2	13.95	18.02	7.85
Change in Accounts Receivable	-410.34	-410.34	-209.36	-125.85	-363.64	-105.3
Change in Inventory	90.9	90.9	-82.49	-27.49	-39.14	-34.04
Change in Accounts Payable	47.01	47.01	-6.21	-7.85	175.99	48.1
Operating Cash Flow	42.98	-71.9	-145.64	6.41	-25.28	54.05
Operating Cash Flow Growth	-	-	-	-	-	-46.77%
Capital Expenditures	-37.84	-72.61	-52.17	-104.2	-82.9	-30.72
Sale of Property, Plant & Equipment	0.05	0.05	0.32	0.59	0.11	-
Investment in Securities	-51	-50	-27.4	-0.2	0.2	95.02
Other Investing Activities	10.49	-63.6	-0.04	0.77	-0.51	0.03
Investing Cash Flow	-78.3	-186.16	-79.29	-103.04	-83.09	64.33
Long-Term Debt Issued	-	666.32	401.13	415.51	244.66	243.26
Long-Term Debt Repaid	-	-469.84	-416.32	-439.15	-145.25	-273.66
Net Debt Issued (Repaid)	185.93	196.48	-15.19	-23.64	99.41	-30.4
Issuance of Common Stock	-	-	-	813.57	-	-
Common Dividends Paid	-56.38	-55.1	-69.96	-14.92	-9.63	-12.33
Other Financing Activities	1	1	-20.88	-24.2	-1	-
Financing Cash Flow	130.54	142.38	-106.03	750.8	88.78	-42.73
Foreign Exchange Rate Adjustments	1.63	4.41	2.19	-0.86	-3.03	-0.4
Net Cash Flow	96.85	-111.27	-328.77	653.31	-22.63	75.24
Free Cash Flow	5.13	-144.51	-197.81	-97.78	-108.18	23.33
Free Cash Flow Growth	-	-	-	-	-	-72.08%
Free Cash Flow Margin	0.31%	-8.38%	-13.36%	-7.20%	-8.24%	2.78%
Free Cash Flow Per Share	0.04	-1.13	-1.54	-1.02	-1.12	0.24
Cash Income Tax Paid	-	-18.12	-24.25	6.55	0.21	14.17
Levered Free Cash Flow	114.97	17.57	-193.03	-109.25	-65.72	-36.12
Unlevered Free Cash Flow	121.97	23.74	-189.16	-102.02	-59.49	-30.73
Change in Working Capital	-274.43	-274.43	-297.55	-159.2	-226.62	-92.39

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