SHE:002451 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	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	13.17	17.87	16.16	14.67	12.85	7.46
Depreciation & Amortization	44.05	44.05	39.49	38.68	39.41	41.31
Other Amortization	0.66	0.66	0.21	0.3	0.33	3.93
Loss (Gain) From Sale of Assets	-	-	-0.58	-	-	0.04
Asset Writedown & Restructuring Costs	14.17	14.17	5.18	14.88	0.61	0.01
Loss (Gain) From Sale of Investments	-3.34	-3.34	-2.02	-2.49	-3.75	-11.24
Provision & Write-off of Bad Debts	-	-	-	-	10.33	6.02
Other Operating Activities	-81.02	23.7	28.37	26.56	19.79	13.4
Change in Accounts Receivable	-108.02	-108.02	41.9	-208.67	-440.8	-71.67
Change in Inventory	-16.63	-16.63	-2.02	-7.79	-66.48	-11.57
Change in Accounts Payable	17.94	17.94	-2.58	81.36	25.89	-3.56
Change in Other Net Operating Assets	-3.86	-3.86	-3.76	-4.08	-4.08	-4.09
Operating Cash Flow	-125.87	-16.46	121.01	-49.3	-408.42	-30.91
Capital Expenditures	-48.52	-57.95	-10.64	-74.32	-11.43	-11.33
Sale of Property, Plant & Equipment	2.54	-	0.83	-	-	0.12
Divestitures	-	-	-	-	315.37	16.89
Investment in Securities	-21.8	-	-	-	-	-20.71
Other Investing Activities	2.75	2.75	5.74	8.94	1.58	0.07
Investing Cash Flow	-65.03	-55.2	-4.07	-65.38	305.52	-14.95
Short-Term Debt Issued	-	-	-	28.45	349.2	736.55
Long-Term Debt Issued	-	646.71	573.5	571.26	353	-
Total Debt Issued	1,061	646.71	573.5	599.71	702.2	736.55
Short-Term Debt Repaid	-	-137.9	-90.05	-21.11	-382.28	-734.08
Long-Term Debt Repaid	-	-404.83	-529.13	-381.6	-308	-
Total Debt Repaid	-644.34	-542.73	-619.18	-402.71	-690.28	-734.08
Net Debt Issued (Repaid)	416.45	103.98	-45.68	197.01	11.92	2.46
Common Dividends Paid	-25.6	-22.33	-25.07	-39.71	-12.41	-11.57
Other Financing Activities	-143.59	4	-36.35	-13.05	88.81	-
Financing Cash Flow	252.14	85.66	-107.1	144.25	88.32	-9.1
Foreign Exchange Rate Adjustments	-0.58	0.05	0.02	-0.03	-0.01	-0.04
Net Cash Flow	60.65	14.05	9.86	29.54	-14.59	-55.01
Free Cash Flow	-174.39	-74.4	110.38	-123.62	-419.85	-42.24
Free Cash Flow Margin	-10.80%	-5.53%	10.14%	-11.46%	-36.75%	-9.30%
Free Cash Flow Per Share	-0.39	-0.17	0.27	-0.25	-0.98	-0.11
Cash Income Tax Paid	6.45	6.39	21.8	14.49	7.89	12.96
Levered Free Cash Flow	-218.44	64.45	68.8	-170.57	-226.8	-43
Unlevered Free Cash Flow	-202.41	77.84	83.64	-155.74	-216.02	-34.65
Change in Working Capital	-113.57	-113.57	34.19	-141.89	-488	-91.84

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