SHE:002399 Balance Sheet

Financials in millions CNY. Fiscal year is January - December.

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	1,346	1,422	1,766	2,139	2,944
Short-Term Investments	-	387.17	206.2	-	-
Trading Asset Securities	1,484	867.9	414.18	1,312	981.16
Cash & Short-Term Investments	2,830	2,677	2,386	3,450	3,925
Cash Growth	5.72%	12.19%	-30.85%	-12.10%	8.59%
Accounts Receivable	1,368	1,187	1,275	1,626	1,543
Other Receivables	38.49	173.3	121.89	134.82	243.81
Receivables	1,406	1,360	1,396	1,761	1,787
Inventory	4,447	5,394	6,654	6,844	4,708
Prepaid Expenses	-	123.18	111.28	-	-
Other Current Assets	468.15	67.15	56.43	334.53	349.43
Total Current Assets	9,151	9,621	10,604	12,390	10,770
Property, Plant & Equipment	2,388	2,854	2,849	2,477	2,537
Long-Term Investments	1,766	1,823	2,514	2,464	2,618
Goodwill	2,305	2,357	2,322	2,351	2,152
Other Intangible Assets	326.57	301.57	370.78	522.87	546.87
Long-Term Deferred Tax Assets	320.44	282.51	320.5	141.48	121.72
Long-Term Deferred Charges	178.96	5.1	18.64	244.71	241.88
Other Long-Term Assets	195.32	98.61	203.87	224.95	120.85
Total Assets	16,632	17,344	19,203	20,816	19,108
Accounts Payable	257.07	299.69	306.34	427.43	385.79
Accrued Expenses	138.06	393.1	388	377.51	398.43
Short-Term Debt	1,770	844	1,069	2,385	1,886
Current Portion of Long-Term Debt	864.7	1,523	2,556	1,635	1,382
Current Portion of Leases	-	38.82	37.8	35.69	31.75
Current Income Taxes Payable	149.06	120.26	157.18	112.3	113.2
Current Unearned Revenue	227.6	264.28	362.05	433.88	383.79
Other Current Liabilities	546.43	215.92	110.24	168.2	210.34
Total Current Liabilities	3,953	3,699	4,986	5,576	4,791
Long-Term Debt	298.06	1,081	1,810	2,297	2,250
Long-Term Leases	40.32	57.77	90.42	110.75	104
Long-Term Unearned Revenue	42.58	27.29	30.43	32.55	16.67
Pension & Post-Retirement Benefits	-	23.22	35.27	32.49	120.65
Long-Term Deferred Tax Liabilities	207.07	242.49	252.57	328.92	275.36
Other Long-Term Liabilities	10.19	10.35	10.15	29.39	26.44
Total Liabilities	4,552	5,141	7,215	8,407	7,585
Common Stock	1,467	1,467	1,467	1,467	1,467
Additional Paid-In Capital	5,864	7,529	7,529	5,859	5,944
Retained Earnings	4,566	4,588	3,941	4,861	4,184
Comprehensive Income & Other	133.96	-1,436	-1,024	125.52	-183.36
Total Common Equity	12,031	12,149	11,913	12,313	11,411
Minority Interest	49.23	53.45	75.23	96.72	111.96
Shareholders' Equity	12,080	12,202	11,988	12,409	11,523
Total Liabilities & Equity	16,632	17,344	19,203	20,816	19,108
Total Debt	2,974	3,545	5,563	6,464	5,654
Net Cash (Debt)	-143.41	-867.91	-3,177	-3,013	-1,729
Net Cash Per Share	-0.10	-0.59	-2.15	-2.05	-1.18
Filing Date Shares Outstanding	1,467	1,467	1,467	1,467	1,467
Total Common Shares Outstanding	1,467	1,467	1,467	1,467	1,467
Working Capital	5,198	5,922	5,618	6,814	5,978
Book Value Per Share	8.20	8.28	8.12	8.39	7.78
Tangible Book Value	9,400	9,490	9,220	9,439	8,712
Tangible Book Value Per Share	6.41	6.47	6.28	6.43	5.94
Land	-	34.51	34	33.43	30.61
Buildings	-	1,931	1,915	1,480	1,450
Machinery	-	2,007	1,961	1,892	1,719
Construction In Progress	-	697.77	468.72	394.53	425.35
Leasehold Improvements	-	15.73	15.43	-	-

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.