SHE:002201 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	78.1	29.55	38.8	36.46	41.32	34.51
Depreciation & Amortization	135.74	135.74	179.77	159.52	160.69	229.93
Other Amortization	0.96	0.96	2.12	1.5	3.85	3.92
Loss (Gain) From Sale of Assets	-3.49	-3.49	-11.6	-11.23	-0.34	-9.79
Asset Writedown & Restructuring Costs	31.83	31.83	55.9	46.33	0.02	0.38
Loss (Gain) From Sale of Investments	-4.34	-4.34	-0.12	-0.23	-0.92	-3.51
Provision & Write-off of Bad Debts	-	-	-	-	6.92	5.92
Other Operating Activities	35.16	28.53	36.87	38.32	67.15	57.35
Change in Accounts Receivable	-23.1	-23.1	-377.08	-14.28	-59.95	-249.17
Change in Inventory	55.1	55.1	-193.12	-55.1	-90.23	-22.99
Change in Accounts Payable	-66.92	-66.92	381.99	-117.7	-62.44	152.09
Operating Cash Flow	224	168.82	95.29	79.55	63.33	195.78
Operating Cash Flow Growth	31.54%	77.16%	19.79%	25.61%	-67.65%	-10.66%
Capital Expenditures	-157.52	-105.54	-119.81	-73.42	-56.82	-64.83
Sale of Property, Plant & Equipment	0.17	83.91	79.62	15.74	71.62	33.79
Investment in Securities	-15.5	-	15	-	-20	-
Other Investing Activities	0.87	2.42	3.4	3.17	3.97	3.46
Investing Cash Flow	-171.98	-19.21	-21.79	-54.51	-1.22	-27.59
Long-Term Debt Issued	-	615.9	802.15	575.78	830.24	890.04
Total Debt Issued	663.92	615.9	802.15	575.78	830.24	890.04
Long-Term Debt Repaid	-	-798.9	-795.7	-684.83	-882.48	-947.18
Total Debt Repaid	-606.5	-798.9	-795.7	-684.83	-882.48	-947.18
Net Debt Issued (Repaid)	57.41	-183	6.45	-109.05	-52.24	-57.14
Common Dividends Paid	-45.13	-35.98	-33.76	-39.63	-32.61	-35.16
Other Financing Activities	-20.17	-2.93	-	16.15	14.42	28.31
Financing Cash Flow	-7.89	-221.91	-27.31	-132.52	-70.43	-63.99
Foreign Exchange Rate Adjustments	3.31	4.13	2.37	3.28	-1.6	-2.03
Net Cash Flow	47.44	-68.18	48.56	-104.21	-9.92	102.17
Free Cash Flow	66.49	63.28	-24.52	6.13	6.51	130.95
Free Cash Flow Growth	3.46%	-	-	-5.90%	-95.03%	-16.18%
Free Cash Flow Margin	3.80%	4.45%	-1.43%	0.43%	0.43%	7.84%
Free Cash Flow Per Share	0.11	0.11	-0.04	0.01	0.01	0.19
Cash Income Tax Paid	113.34	72.06	78.07	25.76	63.2	45
Levered Free Cash Flow	-8.54	50.94	35.7	-5.45	-113.42	440.31
Unlevered Free Cash Flow	8.18	71.56	61.3	21.14	-85.68	469.07
Change in Working Capital	-49.96	-49.96	-206.45	-191.14	-215.36	-122.93

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