SHE:002271 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	3,764	7,259	9,120	10,539	16,446	6,016
Trading Asset Securities	699.22	538.05	635.9	607.09	105.02	299.17
Cash & Short-Term Investments	4,463	7,797	9,755	11,146	16,551	6,315
Cash Growth	-28.82%	-20.07%	-12.48%	-32.66%	162.10%	41.23%
Accounts Receivable	10,911	10,905	14,300	16,018	15,282	10,866
Other Receivables	1,473	616.44	2,086	2,144	878.35	327.5
Receivables	12,383	11,521	16,386	18,162	16,161	11,193
Inventory	1,925	1,827	2,511	1,575	1,421	1,199
Prepaid Expenses	-	6.11	7.06	1.65	0.65	0.54
Other Current Assets	2,394	3,191	3,920	1,462	1,462	679.45
Total Current Assets	21,166	24,343	32,579	32,346	35,595	19,387
Property, Plant & Equipment	12,185	12,395	12,022	10,782	7,916	5,467
Long-Term Investments	603.21	626.6	599.79	2,198	689.33	636.17
Goodwill	697.78	354.43	344.57	150.28	140.91	68.26
Other Intangible Assets	2,491	2,369	2,268	2,191	1,654	1,491
Long-Term Deferred Tax Assets	1,409	1,333	980.78	732.04	527.58	402.1
Long-Term Deferred Charges	30.58	31.67	39.2	72.93	35.05	23.75
Other Long-Term Assets	3,977	3,263	2,340	2,118	3,175	370.85
Total Assets	42,559	44,715	51,174	50,591	49,733	27,847
Accounts Payable	3,879	2,669	4,297	4,489	5,943	3,643
Accrued Expenses	95.21	227.47	280.39	264.83	476.54	353.65
Short-Term Debt	6,154	4,612	4,999	6,254	6,128	2,525
Current Portion of Long-Term Debt	1,519	881.15	267.59	548.58	95	-
Current Portion of Leases	-	45.69	29.82	29.78	31.12	-
Current Income Taxes Payable	467.6	364.82	440.43	461.03	680.65	336.64
Current Unearned Revenue	2,625	3,664	3,573	3,324	3,224	2,078
Other Current Liabilities	4,527	4,853	5,850	6,590	4,533	3,196
Total Current Liabilities	19,267	17,318	19,737	21,961	21,111	12,132
Long-Term Debt	973.76	922.68	1,709	543.92	1,104	421.7
Long-Term Leases	379.95	347.22	229.6	204.57	190.24	-
Long-Term Unearned Revenue	654.9	703.35	689.81	610.42	531.95	349.91
Long-Term Deferred Tax Liabilities	74.88	75.18	42.94	43.86	17.04	17.05
Other Long-Term Liabilities	24.9	34.52	58.91	36.45	95.76	94.53
Total Liabilities	21,375	19,401	22,467	23,401	23,050	13,016
Common Stock	2,389	2,436	2,518	2,518	2,521	2,349
Additional Paid-In Capital	8,156	8,721	10,422	10,721	10,795	2,792
Retained Earnings	10,264	13,864	16,691	14,666	13,297	9,849
Treasury Stock	-0.37	-100.32	-1,242	-1,122	-344.13	-388.71
Comprehensive Income & Other	21.45	12.88	-15.15	24.06	25.78	12.85
Total Common Equity	20,830	24,934	28,374	26,809	26,294	14,614
Minority Interest	354.77	379.76	332.79	381.31	389.27	216.6
Shareholders' Equity	21,184	25,314	28,707	27,190	26,684	14,831
Total Liabilities & Equity	42,559	44,715	51,174	50,591	49,733	27,847
Total Debt	9,026	6,809	7,234	7,581	7,548	2,946
Net Cash (Debt)	-4,563	988.14	2,521	3,565	9,003	3,369
Net Cash Growth	-	-60.80%	-29.29%	-60.40%	167.28%	-
Net Cash Per Share	-1.88	0.39	1.00	1.41	3.64	1.45
Filing Date Shares Outstanding	2,441	2,389	2,485	2,491	2,521	2,349
Total Common Shares Outstanding	2,441	2,389	2,485	2,491	2,521	2,349
Working Capital	1,899	7,024	12,842	10,385	14,485	7,255
Book Value Per Share	8.53	10.44	11.42	10.76	10.43	6.22
Tangible Book Value	17,641	22,211	25,761	24,467	24,500	13,055
Tangible Book Value Per Share	7.23	9.30	10.37	9.82	9.72	5.56
Buildings	-	8,588	7,782	6,233	3,786	2,994
Machinery	-	5,893	5,493	4,462	3,449	2,949
Construction In Progress	-	1,181	1,370	2,049	2,094	711.6

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