SHE:002214 Balance Sheet

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
Cash & Equivalents	87.61	135.39	160.26	274.53	500.72	688.8
Trading Asset Securities	-	-	-	-	-	50.38
Cash & Short-Term Investments	87.61	135.39	160.26	274.53	500.72	739.18
Cash Growth	-19.16%	-15.52%	-41.63%	-45.17%	-32.26%	425.00%
Accounts Receivable	468.58	483.4	638.2	791.71	938.36	937.42
Other Receivables	34.53	30.2	15.75	17.56	32.75	22.79
Receivables	503.11	513.61	653.95	809.27	971.11	960.21
Inventory	477.34	460.86	500.08	511.06	510.37	445.54
Other Current Assets	69.41	60.88	59.2	80.47	72.38	99.92
Total Current Assets	1,137	1,171	1,373	1,675	2,055	2,245
Property, Plant & Equipment	703.17	702.55	709.93	666.61	589.52	528.83
Long-Term Investments	24.76	24.76	-	-	-	-
Goodwill	-	-	-	11.62	25.8	36.28
Other Intangible Assets	31.62	31.56	34.76	38.58	32.53	26.35
Long-Term Accounts Receivable	-	0.65	0.9	-	-	-
Long-Term Deferred Tax Assets	100.48	96.7	91.95	73.75	65.75	20.3
Other Long-Term Assets	3.28	2.67	2.83	3	4.67	4.88
Total Assets	2,001	2,030	2,214	2,469	2,773	2,862
Accounts Payable	287.09	304.69	235.04	209.54	263.42	181.46
Accrued Expenses	18.4	44.65	32.24	34.43	36.46	25.51
Short-Term Debt	138.01	72.09	88.32	46.65	15.69	50.58
Current Portion of Long-Term Debt	227.5	213.53	54.36	3.64	51.07	-
Current Income Taxes Payable	0.92	-	0.01	0.06	0.02	-
Current Unearned Revenue	6.49	9.67	8.74	11.69	11.48	6.66
Other Current Liabilities	79.14	38.26	61.65	8.07	23.84	42.95
Total Current Liabilities	757.55	682.89	480.34	314.08	401.98	307.17
Long-Term Debt	-	45	203.3	188.82	48.53	-
Long-Term Unearned Revenue	14.49	16.1	15.43	3.27	11.11	16.07
Long-Term Deferred Tax Liabilities	-	-	-	-	-	0.06
Other Long-Term Liabilities	1.89	1.89	1.89	1.89	1.89	1.89
Total Liabilities	773.93	745.87	700.96	508.06	463.51	325.18
Common Stock	598.66	599.24	599.24	599.24	599.24	599.24
Additional Paid-In Capital	957	973.65	972.04	968.91	961.31	1,017
Retained Earnings	-247.92	-179.63	44.26	457.98	780.12	978.3
Treasury Stock	-50.1	-79.41	-79.41	-59.38	-29.31	-70.1
Total Common Equity	1,258	1,314	1,536	1,967	2,311	2,525
Minority Interest	-30.8	-30.1	-23.22	-5.92	-2.03	11.78
Shareholders' Equity	1,227	1,284	1,513	1,961	2,309	2,536
Total Liabilities & Equity	2,001	2,030	2,214	2,469	2,773	2,862
Total Debt	365.51	330.62	345.97	239.11	115.29	50.58
Net Cash (Debt)	-277.9	-195.23	-185.72	35.42	385.44	688.6
Net Cash Growth	-	-	-	-90.81%	-44.03%	-
Net Cash Per Share	-0.47	-0.33	-0.31	0.06	0.64	1.17
Filing Date Shares Outstanding	592.82	592.94	592.94	593.67	597.15	595.2
Total Common Shares Outstanding	592.82	592.94	592.94	594.64	597.15	595.2
Working Capital	379.93	487.85	893.15	1,361	1,653	1,938
Book Value Per Share	2.12	2.22	2.59	3.31	3.87	4.24
Tangible Book Value	1,226	1,282	1,501	1,917	2,253	2,462
Tangible Book Value Per Share	2.07	2.16	2.53	3.22	3.77	4.14
Buildings	-	628.82	464.66	464.66	455.54	437.91
Machinery	-	295.54	291.31	271.98	232.84	202.5
Construction In Progress	-	49.46	191.94	139.52	80.53	40.89

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