SHE:001390 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	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	169.56	168.19	121.78	97.01	76.81	53.99
Depreciation & Amortization	15.44	15.44	13.76	11.86	11.57	10.47
Other Amortization	1.19	1.19	1.34	1.46	1.13	0.65
Loss (Gain) From Sale of Assets	-0.11	-0.11	-0	-0.05	-0	-
Asset Writedown & Restructuring Costs	14.04	14.04	0.05	-	0.45	1.27
Loss (Gain) From Sale of Investments	-0.05	-0.04	-0.04	-	-	-0.1
Provision & Write-off of Bad Debts	9.87	-	4.87	12.5	0.54	3.3
Other Operating Activities	-234.86	23.02	12.59	10.79	9.52	9.6
Change in Accounts Receivable	-105.61	-105.61	-105.21	-105.89	-16.6	-25.94
Change in Inventory	-98.97	-98.97	-114.55	-52.51	-53.43	-66.6
Change in Accounts Payable	115.27	115.27	59.87	47.63	-0.06	-34.39
Operating Cash Flow	-114.23	132.42	-5.55	22.8	29.92	-47.75
Operating Cash Flow Growth	-	-	-	-23.78%	-	-
Capital Expenditures	-26.45	-24.19	-20.89	-48.78	-3.55	-14.26
Sale of Property, Plant & Equipment	0.07	0.49	0	0.06	0	14.71
Divestitures	-	-	-	-	2.3	-
Other Investing Activities	0.44	0.04	0.04	-	-	0.1
Investing Cash Flow	-214.94	-23.65	-20.84	-48.71	-1.25	0.55
Long-Term Debt Issued	-	201.5	320.15	224.48	180.4	391.28
Long-Term Debt Repaid	-	-262.95	-238.38	-171.78	-129.72	-381.86
Net Debt Issued (Repaid)	-60.3	-61.45	81.77	52.7	50.68	9.42
Issuance of Common Stock	554.18	-	-	-	-	53.2
Common Dividends Paid	-12.12	-13.32	-12.35	-9.71	-10.21	-7.81
Other Financing Activities	-18.95	-1.73	-0.2	-3.02	-42.98	-0.64
Financing Cash Flow	462.8	-76.5	69.22	39.98	-2.52	54.17
Foreign Exchange Rate Adjustments	0	0	-	0	-0	-0
Net Cash Flow	133.64	32.28	42.83	14.07	26.15	6.97
Free Cash Flow	-140.67	108.23	-26.44	-25.97	26.37	-62.02
Free Cash Flow Margin	-14.52%	11.20%	-3.18%	-3.89%	4.43%	-13.95%
Free Cash Flow Per Share	-0.84	0.72	-0.18	-0.17	0.17	-0.44
Cash Income Tax Paid	22.65	12.44	21.29	15.36	10.33	5.07
Levered Free Cash Flow	-	64.19	-96.75	-66.91	-13.8	-94.96
Unlevered Free Cash Flow	-	64.19	-89	-60.94	-8.84	-89.71
Change in Working Capital	-89.31	-89.31	-159.89	-110.77	-70.1	-126.93

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