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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Jan '22 Jan 1, 2022
Net Income	66.11	64.81	64.2	87.19	112.5	118.4
Depreciation & Amortization	24.55	24.55	23.18	22.8	18.16	11.82
Other Amortization	1.55	1.55	1.43	-	-	-
Loss (Gain) From Sale of Assets	-0.04	-0.04	-0	-0.07	-0.23	-0
Asset Writedown & Restructuring Costs	10.73	10.73	-	-	-	-
Loss (Gain) From Sale of Investments	-	-	-	-	-2.38	-6.02
Provision & Write-off of Bad Debts	-	-	15.07	17.65	4.56	-5.22
Other Operating Activities	-10.31	3.5	4.28	2.87	4.89	5.64
Change in Accounts Receivable	-105.65	-105.65	-130.6	-309.78	-90.9	-25.76
Change in Inventory	-100.07	-100.07	-158.08	-19.14	-92.37	-26.92
Change in Accounts Payable	172.1	172.1	285.94	-35.25	261.29	37.56
Change in Other Net Operating Assets	-8.77	-8.77	-3.39	4.89	7.27	-
Operating Cash Flow	46.97	59.48	99.47	-232.81	221.36	109.48
Operating Cash Flow Growth	-67.50%	-40.20%	-	-	102.19%	619.77%
Capital Expenditures	-18.19	-17.44	-23.29	-58.25	-26.96	-86.04
Sale of Property, Plant & Equipment	-	-	0	-	0.01	0
Investment in Securities	-	-	-	-	150	50
Other Investing Activities	-	-	-	-	2.38	6.02
Investing Cash Flow	-18.19	-17.44	-23.29	-58.25	125.43	-30.02
Issuance of Common Stock	-	-	-	-	60.7	-
Common Dividends Paid	-21.09	-21.09	-28.12	-40.56	-31.2	-52
Other Financing Activities	-20.7	-21.81	-19.62	-0.12	-0.09	0.75
Financing Cash Flow	-41.79	-42.91	-47.74	-40.68	29.41	-51.25
Net Cash Flow	-13.02	-0.86	28.44	-331.75	376.2	28.21
Free Cash Flow	28.78	42.04	76.18	-291.06	194.4	23.44
Free Cash Flow Growth	-76.31%	-44.81%	-	-	729.26%	-
Free Cash Flow Margin	2.91%	4.29%	7.90%	-26.25%	16.05%	2.25%
Free Cash Flow Per Share	0.07	0.10	0.18	-0.69	0.46	0.06
Cash Income Tax Paid	37.82	40.44	32.24	78.37	35.11	13.82
Levered Free Cash Flow	5.55	22.79	34.39	-355.55	224.14	-9.7
Unlevered Free Cash Flow	5.55	22.79	34.49	-355.42	224.35	-9.2
Change in Working Capital	-45.62	-45.62	-8.67	-363.24	83.85	-15.14

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