SHE:002296 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	302.68	274.54	164.4	104	120.13	85.26
Depreciation & Amortization	46.28	46.28	56.47	51.55	25.32	21.26
Other Amortization	1.81	1.81	-	-	7.41	8.76
Loss (Gain) From Sale of Assets	0.01	0.01	-55.22	-6.14	-	-0.66
Asset Writedown & Restructuring Costs	0	0	0.01	0.05	19.79	-
Loss (Gain) From Sale of Investments	-19.06	-19.06	-15.59	-14.7	29.94	48.16
Provision & Write-off of Bad Debts	79.51	79.51	12.67	17.55	10.18	-0.74
Other Operating Activities	-62.91	-7.27	-4.95	-2.29	-2.73	-0.09
Change in Accounts Receivable	-647.54	-647.54	65.25	-41.9	-29.53	-55.63
Change in Inventory	52.39	52.39	-92.21	-74.36	-54.98	-97.59
Change in Accounts Payable	318.67	318.67	26.1	16.94	116.71	130.64
Change in Other Net Operating Assets	40.18	40.18	37.75	63.23	26.01	10.88
Operating Cash Flow	122.88	150.39	173.37	117.51	260.56	147.56
Operating Cash Flow Growth	-33.32%	-13.26%	47.53%	-54.90%	76.58%	-36.04%
Capital Expenditures	-12.59	-5.76	-8.29	-37.35	-67.25	-109.09
Sale of Property, Plant & Equipment	0.08	0.05	0.14	6.79	-	0.79
Investment in Securities	-82	-162.8	-165.67	-32.85	-232.37	-53.99
Other Investing Activities	19.28	8.03	14.27	31.33	3.62	52.57
Investing Cash Flow	-75.22	-160.48	-159.55	-32.07	-296	-109.71
Short-Term Debt Issued	-	-	-	-	3	3
Total Debt Issued	-	-	-	-	3	3
Short-Term Debt Repaid	-	-	-	-3	-3	-20.21
Long-Term Debt Repaid	-	-1.13	-	-	-	-
Total Debt Repaid	-1.13	-1.13	-	-3	-3	-20.21
Net Debt Issued (Repaid)	-1.13	-1.13	-	-3	-	-17.21
Issuance of Common Stock	1.2	46.39	-	18.19	-	56.67
Repurchase of Common Stock	-	-	-0.1	-36.96	-164.9	-
Common Dividends Paid	-77.92	-38.96	-0.09	-	-0.2	-19.04
Other Financing Activities	-	-	-	-0.05	-	-
Financing Cash Flow	-77.84	6.31	-0.19	-21.82	-165.1	20.42
Net Cash Flow	-30.18	-3.78	13.63	63.63	-200.53	58.26
Free Cash Flow	110.29	144.62	165.08	80.17	193.32	38.48
Free Cash Flow Growth	-39.58%	-12.39%	105.92%	-58.53%	402.44%	-66.94%
Free Cash Flow Margin	8.02%	11.37%	22.30%	12.30%	26.22%	6.03%
Free Cash Flow Per Share	0.28	0.37	0.44	0.22	0.53	0.10
Cash Interest Paid	-	-	-	0.05	-	-
Cash Income Tax Paid	105.07	73.7	63.2	40.53	56.1	39.18
Levered Free Cash Flow	26.41	39.66	90.42	37.41	118.45	95.61
Unlevered Free Cash Flow	26.41	39.66	90.42	37.44	118.54	95.74
Change in Working Capital	-225.44	-225.44	15.59	-32.5	50.53	-14.39

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