SHE:002193 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	-374.14	-367.99	-577.49	-624.82	-831.25	0.99
Depreciation & Amortization	55.26	55.26	70.5	80.41	95.57	97.56
Other Amortization	-	-	0.74	-	-	-
Loss (Gain) From Sale of Assets	-	-	-	-0.31	1.28	-1.12
Asset Writedown & Restructuring Costs	101.53	101.53	365.79	308.32	6.53	-
Loss (Gain) From Sale of Investments	-	-	-	53.63	676.96	0.83
Other Operating Activities	138.5	140.36	74.91	32.97	12.13	21.62
Change in Accounts Receivable	9.6	9.6	-31.1	-790.44	-100.3	-498.2
Change in Inventory	88.4	88.4	-1.45	-95.53	60.9	-2.15
Change in Accounts Payable	-11.64	-11.64	55.77	946.05	101.48	113.38
Change in Other Net Operating Assets	-	-	24.05	68.02	60.62	4.9
Operating Cash Flow	-4.95	3.06	-7.69	-27.07	71.85	-262.72
Capital Expenditures	-0.25	-0.3	-0.18	-3.11	-8.39	-1.67
Sale of Property, Plant & Equipment	-	-	0.13	0.66	-	1.87
Divestitures	-	-	-	-0	-	-
Other Investing Activities	-	-	-	0.13	-	-0.83
Investing Cash Flow	-0.25	-0.3	-0.05	-2.32	-8.39	-0.63
Long-Term Debt Issued	-	-	-	-	184.09	241.08
Total Debt Issued	-	-	-	-	184.09	241.08
Long-Term Debt Repaid	-	-0	-1.28	-0.49	-233.13	-338.73
Total Debt Repaid	-0	-0	-1.28	-0.49	-233.13	-338.73
Net Debt Issued (Repaid)	-0	-0	-1.28	-0.49	-49.04	-97.65
Common Dividends Paid	-	-	-	-2.1	-6.59	-21.09
Other Financing Activities	0	-	-	0.02	-	-
Financing Cash Flow	0	-0	-1.28	-2.57	-55.64	-118.75
Foreign Exchange Rate Adjustments	-1.04	1.09	3.46	1.82	0.56	-0.28
Net Cash Flow	-6.24	3.85	-5.55	-30.14	8.39	-382.37
Free Cash Flow	-5.2	2.76	-7.87	-30.18	63.46	-264.39
Free Cash Flow Margin	-1.44%	0.77%	-1.75%	-7.86%	10.71%	-38.33%
Free Cash Flow Per Share	-0.02	0.01	-0.03	-0.12	0.24	-1.01
Cash Income Tax Paid	1.09	2.06	3	4.69	13.23	43.59
Levered Free Cash Flow	230.9	236.78	75.03	238.57	275.1	418.3
Unlevered Free Cash Flow	230.9	236.78	113.75	263.66	298.34	438.69
Change in Working Capital	73.9	73.9	57.86	122.73	110.64	-382.6

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