SHE:002935 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	Dec '22 Dec 31, 2022	Jan '22 Jan 1, 2022	Dec '20 Dec 31, 2020
Net Income	63.48	64.2	87.19	112.5	118.4	101.45
Depreciation & Amortization	23.18	23.18	22.8	18.16	11.82	9.31
Other Amortization	1.43	1.43	-	-	-	-
Loss (Gain) From Sale of Assets	-0	-0	-0.07	-0.23	-0	-0
Loss (Gain) From Sale of Investments	-	-	-	-2.38	-6.02	-9.32
Provision & Write-off of Bad Debts	15.07	15.07	17.65	4.56	-5.22	7.43
Other Operating Activities	-44.89	4.28	2.87	4.89	5.64	2.32
Change in Accounts Receivable	-130.6	-130.6	-309.78	-90.9	-25.76	23.99
Change in Inventory	-158.08	-158.08	-19.14	-92.37	-26.92	-134.7
Change in Accounts Payable	285.94	285.94	-35.25	261.29	37.56	16.18
Change in Other Net Operating Assets	-3.39	-3.39	4.89	7.27	-	-
Operating Cash Flow	49.58	99.47	-232.81	221.36	109.48	15.21
Operating Cash Flow Growth	-	-	-	102.19%	619.77%	-62.94%
Capital Expenditures	-14.95	-23.29	-58.25	-26.96	-86.04	-59.63
Sale of Property, Plant & Equipment	0	0	-	0.01	0	0
Investment in Securities	-	-	-	150	50	135
Other Investing Activities	-	-	-	2.38	6.02	9.32
Investing Cash Flow	-14.95	-23.29	-58.25	125.43	-30.02	84.69
Short-Term Debt Repaid	-	-	-	-	-	-50
Total Debt Repaid	-	-	-	-	-	-50
Net Debt Issued (Repaid)	-	-	-	-	-	-50
Issuance of Common Stock	-	-	-	60.7	-	-
Common Dividends Paid	-21.09	-28.12	-40.56	-31.2	-52	-32.1
Other Financing Activities	-21.81	-19.62	-0.12	-0.09	0.75	1.93
Financing Cash Flow	-42.91	-47.74	-40.68	29.41	-51.25	-80.17
Net Cash Flow	-8.27	28.44	-331.75	376.2	28.21	19.73
Free Cash Flow	34.63	76.18	-291.06	194.4	23.44	-44.42
Free Cash Flow Growth	-	-	-	729.26%	-	-
Free Cash Flow Margin	3.75%	7.90%	-26.25%	16.05%	2.25%	-4.85%
Free Cash Flow Per Share	0.08	0.18	-0.69	0.46	0.06	-0.10
Cash Income Tax Paid	45.16	32.24	78.37	35.11	13.82	25.33
Levered Free Cash Flow	-4.82	34.39	-355.55	224.14	-9.7	-80.73
Unlevered Free Cash Flow	-4.76	34.49	-355.42	224.35	-9.2	-80.35
Change in Working Capital	-8.67	-8.67	-363.24	83.85	-15.14	-95.98

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