SHE:002223 Balance Sheet

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
Cash & Equivalents	7,457	6,619	7,215	4,838	2,394	2,775
Trading Asset Securities	-	-	-	2,514	2,281	616.05
Cash & Short-Term Investments	7,457	6,619	7,215	7,353	4,675	3,391
Cash Growth	11.59%	-8.27%	-1.87%	57.28%	37.86%	116.80%
Accounts Receivable	1,184	840.05	533.61	701.41	783.77	833.7
Other Receivables	48.46	190.6	122.14	69.86	65.51	49.28
Receivables	1,232	1,031	655.76	771.27	849.28	882.99
Inventory	1,233	1,440	1,412	1,509	1,266	968.43
Other Current Assets	302.18	169.26	101.67	240.22	74.8	92.64
Total Current Assets	10,224	9,259	9,385	9,873	6,864	5,335
Property, Plant & Equipment	1,893	2,003	2,139	2,172	2,005	1,862
Long-Term Investments	1,983	1,856	1,828	988.88	971.54	827.85
Goodwill	1,085	1,084	1,107	1,110	1,113	806
Other Intangible Assets	481.49	492.12	510.93	519.87	633.89	554.37
Long-Term Accounts Receivable	-	-	-	32.11	53.67	50.2
Long-Term Deferred Tax Assets	111.27	110.15	126.97	142.1	107.7	94.88
Long-Term Deferred Charges	107.06	102.29	72.55	48.64	64.8	73.05
Other Long-Term Assets	785.9	739.08	797.83	209.1	184	461.74
Total Assets	16,671	15,646	15,967	15,095	11,998	10,065
Accounts Payable	1,875	1,529	1,411	1,447	975.94	926.86
Accrued Expenses	222.18	409.03	366.85	532.35	521.69	340.47
Short-Term Debt	-	-	-	55.4	25.03	640.51
Current Portion of Long-Term Debt	-	-	500.45	500.3	-	-
Current Portion of Leases	19.68	23.28	25.6	18.26	16.21	-
Current Income Taxes Payable	132.12	179.6	105.48	155.35	30.73	6.39
Current Unearned Revenue	129.6	204.84	182.78	292.78	195.73	350.39
Other Current Liabilities	389.4	346.61	281.6	184.27	64.7	65.28
Total Current Liabilities	2,768	2,693	2,873	3,186	1,830	2,330
Long-Term Debt	-	-	683.9	1,509	1,459	-
Long-Term Leases	7.27	19.94	28.69	30.75	16.66	-
Long-Term Unearned Revenue	216.72	229.02	227.31	242.55	193.17	173.43
Pension & Post-Retirement Benefits	-	15.17	14.15	15.26	16.27	17.57
Long-Term Deferred Tax Liabilities	30.91	36.16	222.53	46.12	54.14	49.88
Other Long-Term Liabilities	12.82	-1.51	1.9	-1.41	-0.67	-0.43
Total Liabilities	3,036	2,992	4,052	5,029	3,568	2,570
Common Stock	1,002	1,002	1,002	1,002	1,002	1,002
Additional Paid-In Capital	1,866	1,916	1,947	1,989	1,766	1,784
Retained Earnings	10,585	9,520	8,917	7,119	5,823	4,644
Treasury Stock	-73.7	-73.7	-113.37	-251.74	-311.27	-
Comprehensive Income & Other	141.1	170.53	10.45	0.68	-8.47	7.32
Total Common Equity	13,521	12,535	11,764	9,860	8,272	7,437
Minority Interest	114.03	118.85	151.94	206.41	157.52	57.58
Shareholders' Equity	13,635	12,654	11,915	10,066	8,430	7,495
Total Liabilities & Equity	16,671	15,646	15,967	15,095	11,998	10,065
Total Debt	26.95	43.22	1,239	2,114	1,517	640.51
Net Cash (Debt)	7,430	6,575	5,977	5,239	3,158	2,750
Net Cash Growth	12.00%	10.02%	14.09%	65.87%	14.83%	94.50%
Net Cash Per Share	7.44	6.59	6.01	5.29	3.17	2.74
Filing Date Shares Outstanding	998.2	998.2	1,002	989.62	989.62	1,002
Total Common Shares Outstanding	998.2	998.2	1,002	989.62	990.13	1,002
Working Capital	7,455	6,566	6,512	6,687	5,034	3,005
Book Value Per Share	13.55	12.56	11.74	9.96	8.35	7.42
Tangible Book Value	11,954	10,960	10,146	8,231	6,525	6,077
Tangible Book Value Per Share	11.98	10.98	10.13	8.32	6.59	6.06
Buildings	-	2,021	1,930	1,931	1,760	1,638
Machinery	-	1,003	945.07	941.57	874.81	761.34
Construction In Progress	-	4.25	110.68	24.01	21.64	18.7

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