SHE:002190 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	-83.88	-75.09	13.53	58.42	55.73	118.88
Depreciation & Amortization	100.43	100.43	85.54	70.12	59.52	62.89
Other Amortization	5.71	5.71	2.46	1.87	1.44	0.82
Loss (Gain) From Sale of Assets	-0.17	-0.17	0.08	-0.8	-0.13	-0.12
Asset Writedown & Restructuring Costs	0.18	0.18	-	-75.97	0.84	-
Loss (Gain) From Sale of Investments	-0.94	-0.94	-0.01	0.8	1.23	-110.93
Provision & Write-off of Bad Debts	17.69	17.69	16.65	-9.61	6.34	40.19
Other Operating Activities	117.06	100.35	73.75	45.36	54.19	34.76
Change in Accounts Receivable	-138.82	-138.82	-52.08	-153.23	-59.72	-195.63
Change in Inventory	-50.36	-50.36	-120.61	-21.26	-123.02	22.75
Change in Accounts Payable	167.82	167.82	3.48	168.89	59.65	111.33
Change in Other Net Operating Assets	-	-	9.8	-0.34	0.8	-
Operating Cash Flow	126.6	118.68	31.68	87.9	49.84	106.79
Operating Cash Flow Growth	-1.91%	274.63%	-63.96%	76.38%	-53.33%	-
Capital Expenditures	-173.56	-107.32	-188.32	-103.8	-88.56	-98.32
Sale of Property, Plant & Equipment	0.01	0.38	0.23	1.66	0.21	0.27
Investment in Securities	-14.4	-5.4	-31.5	0.67	-	-
Other Investing Activities	0.09	0.09	0.1	0.1	0.01	-
Investing Cash Flow	-187.86	-112.25	-219.48	-101.36	-88.34	-98.05
Long-Term Debt Issued	-	220.64	398.32	139.95	104.71	191.36
Long-Term Debt Repaid	-	-240.69	-167.79	-128.85	-43.71	-152.3
Net Debt Issued (Repaid)	122.26	-20.05	230.53	11.11	61	39.06
Common Dividends Paid	-12.42	-17.79	-29.02	-25.12	-43.31	-26.04
Other Financing Activities	-22.22	-16.09	5.86	-13.5	19.82	-13.5
Financing Cash Flow	87.62	-53.92	207.37	-27.52	37.52	-0.48
Foreign Exchange Rate Adjustments	0.61	0.8	-0.14	-0.65	-0.07	-0.01
Net Cash Flow	26.97	-46.69	19.42	-41.62	-1.05	8.25
Free Cash Flow	-46.96	11.37	-156.64	-15.9	-38.72	8.47
Free Cash Flow Margin	-2.05%	0.48%	-7.53%	-1.04%	-3.05%	0.86%
Free Cash Flow Per Share	-0.13	0.03	-0.44	-0.04	-0.11	0.02
Cash Income Tax Paid	93.65	68.21	88.34	55.17	66.81	45.9
Levered Free Cash Flow	30.46	103.8	-189.47	106.18	-25.18	-41.19
Unlevered Free Cash Flow	40.45	114.1	-181.48	110.17	-22.72	-38.61
Change in Working Capital	-29.49	-29.49	-160.33	-2.72	-129.44	-39.69

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