SHE:002198 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	39.53	20.61	34.32	43.93	1.48	19.84
Depreciation & Amortization	19.55	19.55	24.21	25.89	28.4	28.19
Other Amortization	0.16	0.16	-	-	-	-
Loss (Gain) From Sale of Assets	-1.61	-1.61	-0.14	0.01	-	0.03
Asset Writedown & Restructuring Costs	0.26	0.26	0.05	2.58	0.19	0.02
Loss (Gain) From Sale of Investments	-0.68	-0.68	-1.11	-0.67	27.68	3.64
Provision & Write-off of Bad Debts	4.05	4.05	-0.65	2.66	-2	1.08
Other Operating Activities	-107.26	1.18	0.78	1.11	0.84	5.26
Change in Accounts Receivable	32.22	32.22	118.37	-86.45	9.62	9.02
Change in Inventory	0.36	0.36	-2.36	-8.41	-0.78	2.55
Change in Accounts Payable	-14.33	-14.33	-75.13	44.11	-14.65	27.89
Operating Cash Flow	-28.67	60.85	98.45	27.15	51.8	96.87
Operating Cash Flow Growth	-	-38.20%	262.57%	-47.58%	-46.53%	647.25%
Capital Expenditures	-51.2	-38.7	-5.06	-2.74	-2.34	-11.68
Sale of Property, Plant & Equipment	0.19	0.89	1.45	0.09	0.01	0.03
Investment in Securities	-19.77	-	-	-	32.5	18.5
Other Investing Activities	82.9	205	-146.63	-48.38	25.04	-25.04
Investing Cash Flow	12.11	167.18	-150.24	-51.03	55.21	-18.19
Short-Term Debt Issued	-	-	-	-	31.11	55
Total Debt Issued	-	-	-	-	31.11	55
Short-Term Debt Repaid	-	-	-	-	-15	-135
Long-Term Debt Repaid	-	-	-	-31.11	-	-
Total Debt Repaid	-	-	-	-31.11	-15	-135
Net Debt Issued (Repaid)	-	-	-	-31.11	16.11	-80
Common Dividends Paid	-	-25.4	-	-	-	-3.8
Other Financing Activities	-70	-	-0	-0.45	-1.02	-
Financing Cash Flow	-70	-25.4	-0	-31.56	15.09	-83.8
Net Cash Flow	-87.56	202.63	-51.79	-55.44	122.1	-5.11
Free Cash Flow	-79.87	22.14	93.39	24.41	49.46	85.19
Free Cash Flow Growth	-	-76.29%	282.53%	-50.63%	-41.95%	-
Free Cash Flow Margin	-19.48%	5.89%	17.51%	3.70%	8.61%	15.64%
Free Cash Flow Per Share	-0.16	0.04	0.18	0.05	0.10	0.17
Cash Interest Paid	0	0	0	0.45	1.02	-
Cash Income Tax Paid	50.47	45.55	72.08	73.23	75.35	60.55
Levered Free Cash Flow	-110.47	16.77	84.77	5.75	73.89	38.47
Unlevered Free Cash Flow	-110.47	16.78	84.77	6.04	74.53	40.96
Change in Working Capital	17.33	17.33	40.99	-48.37	-4.78	38.82

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.