SHE:002012 Cash Flow Statement

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Jan '22 Jan 1, 2022
Net Income	53.1	5.74	47.47	53.42	94.05
Depreciation & Amortization	22.28	30.1	37.74	84.56	107.03
Loss (Gain) From Sale of Assets	-10.74	-	-7.38	-0.14	3.89
Asset Writedown & Restructuring Costs	8.74	10.36	19.33	49.63	38.79
Loss (Gain) From Sale of Investments	-20.19	-6.43	-44.44	-40.15	-24.69
Other Operating Activities	-6.08	8.19	12.7	29.49	69.38
Change in Accounts Receivable	-5.33	9.51	13.82	68.68	-97.21
Change in Inventory	-57.19	53.37	-119.25	-65.28	36.74
Change in Accounts Payable	50.99	-39.59	21.09	42.61	-43.32
Operating Cash Flow	35.14	70.61	-20.05	218.32	192.25
Operating Cash Flow Growth	-50.24%	-	-	13.56%	126.02%
Capital Expenditures	-6.58	-10.73	-10.19	-42.33	-30.55
Sale of Property, Plant & Equipment	12.26	0.04	21.49	0.22	0.67
Divestitures	-	-	4.34	-11.5	-
Investment in Securities	-76.12	-120.99	210.65	-101.17	63.73
Other Investing Activities	-48.24	1.4	30.78	1.84	1.42
Investing Cash Flow	-118.67	-130.28	257.07	-152.94	35.26
Short-Term Debt Issued	-	-	111.95	-	-
Long-Term Debt Issued	163.92	119.74	375.85	336.13	359.57
Total Debt Issued	163.92	119.74	487.8	336.13	359.57
Long-Term Debt Repaid	-148.11	-233.68	-325.5	-368.7	-443.92
Total Debt Repaid	-148.11	-233.68	-325.5	-368.7	-443.92
Net Debt Issued (Repaid)	15.8	-113.94	162.3	-32.57	-84.35
Issuance of Common Stock	-	-	-	-	0
Common Dividends Paid	-2.8	-17.19	-9.8	-18.12	-16.21
Other Financing Activities	59.98	3.27	-119.17	-24.09	85.27
Financing Cash Flow	72.98	-127.86	33.33	-74.78	-15.29
Foreign Exchange Rate Adjustments	-0.21	0.18	-0.57	-0.07	-1.01
Net Cash Flow	-10.76	-187.35	269.79	-9.47	211.21
Free Cash Flow	28.56	59.88	-30.24	175.99	161.69
Free Cash Flow Growth	-52.31%	-	-	8.84%	223.73%
Free Cash Flow Margin	4.55%	10.14%	-3.66%	12.65%	8.84%
Free Cash Flow Per Share	0.06	0.13	-0.06	0.36	0.34
Cash Income Tax Paid	17.36	16.37	42.27	73.59	96.18
Levered Free Cash Flow	-31.18	63.87	261.43	213.42	172.5
Unlevered Free Cash Flow	-31.18	65.34	264.14	218.92	180.25
Change in Working Capital	-11.98	22.66	-85.46	41.5	-96.21

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.