SHE:002175 Cash Flow Statement

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	-37.5	-34.55	16.61	43.94	107.41	409.39
Depreciation & Amortization	31.74	31.74	30.57	24.84	18.8	19.03
Other Amortization	8.79	8.79	8.12	1.73	1.19	0.18
Loss (Gain) From Sale of Assets	7.42	7.42	-0.06	-4.11	0.08	-3.53
Asset Writedown & Restructuring Costs	17.17	17.17	-	-	-	-
Loss (Gain) From Sale of Investments	0.43	0.43	0.31	-36.53	-2.39	-535.33
Provision & Write-off of Bad Debts	-	-	1.12	-0.06	1.34	-6.82
Other Operating Activities	-16.85	3.48	4.95	2.97	-73.58	134.13
Change in Accounts Receivable	-9.19	-9.19	-17.72	5.76	-7.29	20.78
Change in Inventory	-33.57	-33.57	-0.42	9.95	-6	-27.62
Change in Accounts Payable	30.72	30.72	12.27	-23.1	2.79	-22.47
Operating Cash Flow	3.21	26.49	55.84	25.95	45.55	-10.93
Operating Cash Flow Growth	-92.65%	-52.56%	115.22%	-43.03%	-	-
Capital Expenditures	-35.93	-32.67	-30.63	-40.39	-11.75	-12.7
Sale of Property, Plant & Equipment	0.59	0.59	0.3	4.94	0.2	0.03
Cash Acquisitions	-15.42	-15.42	-	-0.94	-	-
Divestitures	-	-	-	-	0.14	-
Investment in Securities	-0.3	-0.27	-1.6	-1.05	0.59	10.06
Other Investing Activities	-	-50	-	-	-	-
Investing Cash Flow	-51.07	-97.77	-31.93	-37.45	-10.82	-2.62
Long-Term Debt Issued	-	58	69	8.5	-	-
Short-Term Debt Repaid	-	-	-	-	-45.23	-47.46
Long-Term Debt Repaid	-	-64.2	-52.97	-6.84	-	-
Total Debt Repaid	-88.7	-64.2	-52.97	-6.84	-45.23	-47.46
Net Debt Issued (Repaid)	-62.2	-6.2	16.03	1.66	-45.23	-47.46
Issuance of Common Stock	-	-	-	-	54.01	147.13
Common Dividends Paid	-20.84	-1.73	-2.26	-0.5	-1.6	-13.9
Other Financing Activities	213.52	203.42	-	-	3.24	-65.89
Financing Cash Flow	130.47	195.49	13.78	1.16	10.42	19.88
Foreign Exchange Rate Adjustments	-0.31	-0.18	0.23	-0.16	1.92	-0.74
Net Cash Flow	82.31	124.03	37.91	-10.5	47.06	5.59
Free Cash Flow	-32.72	-6.17	25.21	-14.45	33.79	-23.63
Free Cash Flow Margin	-10.06%	-1.94%	7.74%	-5.26%	12.35%	-10.11%
Free Cash Flow Per Share	-0.03	-0.01	0.02	-0.01	0.03	-0.02
Cash Income Tax Paid	21.71	21.71	22.67	29.68	13.7	24.5
Levered Free Cash Flow	-64.34	-42.32	13.7	-4.55	20.8	-843.47
Unlevered Free Cash Flow	-64.34	-42.32	15.98	-2.99	21.2	-823.25
Change in Working Capital	-7.99	-7.99	-5.78	-6.83	-7.29	-27.98

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