SHE:002907 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	Jan '22 Jan 1, 2022
Net Income	55.21	76.73	32.7	98.4	91.78
Depreciation & Amortization	88.09	85.11	82.11	74.69	69.84
Other Amortization	3.28	4.28	1.28	1.1	0.57
Loss (Gain) From Sale of Assets	-10.25	-	-0.06	-	-
Asset Writedown & Restructuring Costs	0.52	3.53	1.87	4.77	0.15
Loss (Gain) From Sale of Investments	-8.28	-1.38	4.67	2.61	1.33
Other Operating Activities	-3.84	-3.31	0.95	14.42	18.22
Change in Accounts Receivable	-79.84	-30.3	84.86	-85.87	-16.39
Change in Inventory	1.41	10.59	-38.02	11.42	-8.71
Change in Accounts Payable	18.67	17.28	45.63	-106.82	-75.39
Operating Cash Flow	62.24	161.77	219.34	13.04	82.85
Operating Cash Flow Growth	-61.52%	-26.25%	1581.42%	-84.25%	-27.09%
Capital Expenditures	-14.56	-16.15	-92.82	-60.62	-56.64
Sale of Property, Plant & Equipment	6.56	0	-	-	-
Divestitures	-	-	-	-	0
Investment in Securities	-195.72	-94.94	-65.01	52.04	-53
Other Investing Activities	-0.9	3.87	0.49	3.29	1.1
Investing Cash Flow	-204.62	-107.21	-157.34	-5.29	-108.54
Short-Term Debt Issued	-	-	70	-	-
Long-Term Debt Issued	-	-	0.2	-	-
Total Debt Issued	-	-	70.2	-	-
Short-Term Debt Repaid	-	-	-70	-	-12
Long-Term Debt Repaid	-	-0.14	-0.26	-2.19	-0.03
Total Debt Repaid	-	-0.14	-70.26	-2.19	-12.03
Net Debt Issued (Repaid)	-	-0.14	-0.06	-2.19	-12.03
Repurchase of Common Stock	-	-	-	-7.11	-0.23
Common Dividends Paid	-35.5	-35.5	-30.17	-23.04	-13.4
Other Financing Activities	-4.25	-	-	-	-
Financing Cash Flow	-39.74	-35.63	-30.23	-32.35	-25.66
Foreign Exchange Rate Adjustments	-0.1	0.06	0.07	0.35	-0.09
Net Cash Flow	-182.21	18.99	31.84	-24.24	-51.44
Free Cash Flow	47.68	145.62	126.52	-47.57	26.21
Free Cash Flow Growth	-67.25%	15.09%	-	-	-60.85%
Free Cash Flow Margin	5.76%	18.79%	18.30%	-6.06%	3.10%
Free Cash Flow Per Share	0.11	0.35	0.30	-0.12	0.07
Cash Income Tax Paid	103.69	80.82	80.76	60.68	89.24
Levered Free Cash Flow	54.58	118.87	32.03	1.63	-2.62
Unlevered Free Cash Flow	54.58	118.87	32.62	10.64	8.77
Change in Working Capital	-62.5	-3.2	95.83	-182.95	-99.04

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