SHE:002428 Cash Flow Statement

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	Dec '21 Dec 31, 2021
Net Income	20.15	53.1	6.97	-62.39	13.96
Depreciation & Amortization	123.62	125.72	119.19	94.1	92.29
Other Amortization	2.59	1.14	0.95	1.07	2.16
Loss (Gain) From Sale of Assets	-0.06	0.25	-0.53	-0.14	-3.67
Asset Writedown & Restructuring Costs	17.22	8.43	14.36	-0.31	-11.16
Loss (Gain) From Sale of Investments	-	-	-	2.08	-
Provision & Write-off of Bad Debts	-	-	-	0.01	1.29
Other Operating Activities	69.03	35.84	28.76	37.73	35.59
Change in Accounts Receivable	-160.69	-8.54	-153.24	28.64	-32.78
Change in Inventory	-138.76	-225.3	-54.81	-7.85	-122.51
Change in Accounts Payable	-107.07	-26.84	-105.34	32.26	144.38
Change in Other Net Operating Assets	0.11	0.11	1.08	0.2	-0.58
Operating Cash Flow	-187.35	-31.17	-149.04	107.45	112.51
Operating Cash Flow Growth	-	-	-	-4.50%	-9.82%
Capital Expenditures	-95.78	-27.74	-55.25	-161.02	-92.03
Sale of Property, Plant & Equipment	3.11	15.03	1.37	0.53	0.02
Divestitures	-	-	-	0.21	-
Investment in Securities	-	-	-	-	-13.64
Other Investing Activities	-2.02	-0.68	-0.49	-0.31	-1.94
Investing Cash Flow	-94.69	-13.39	-54.37	-160.59	-107.58
Short-Term Debt Issued	241.98	43.53	53.56	-	-
Long-Term Debt Issued	778.52	816.78	519.78	617.84	495.61
Total Debt Issued	1,021	860.3	573.34	617.84	495.61
Short-Term Debt Repaid	-	-	-25	-	-60
Long-Term Debt Repaid	-741.61	-647.21	-364.61	-519.78	-443.01
Total Debt Repaid	-741.61	-647.21	-389.61	-519.78	-503.01
Net Debt Issued (Repaid)	278.9	213.09	183.73	98.06	-7.39
Common Dividends Paid	-57.64	-45.43	-24.99	-23.63	-25.87
Other Financing Activities	-115.54	241.62	-3.55	10.83	-18.09
Financing Cash Flow	105.71	409.27	155.19	85.25	-51.35
Foreign Exchange Rate Adjustments	0.13	1.33	0.29	0.5	-0.21
Net Cash Flow	-176.2	366.04	-47.92	32.61	-46.63
Free Cash Flow	-283.13	-58.91	-204.29	-53.57	20.49
Free Cash Flow Margin	-26.56%	-7.68%	-30.40%	-9.98%	3.68%
Free Cash Flow Per Share	-0.42	-0.09	-0.29	-0.09	0.03
Cash Interest Paid	-	-	-	-	2.54
Cash Income Tax Paid	24.69	15.68	12.77	-7.53	-2.53
Levered Free Cash Flow	-226.15	50.51	-56.7	-103.39	-295.45
Unlevered Free Cash Flow	-188.11	72.33	-40.34	-86.98	-278.58
Change in Working Capital	-419.9	-255.65	-318.75	35.29	-17.95

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