SHE:002962 Balance Sheet

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
Cash & Equivalents	1,070	1,123	1,151	1,119	1,010	1,088
Cash & Short-Term Investments	1,070	1,123	1,151	1,119	1,010	1,088
Cash Growth	-4.31%	-2.47%	2.91%	10.75%	-7.15%	11.85%
Accounts Receivable	238.48	142.64	138.02	157.46	272.72	308.84
Other Receivables	0.27	0.99	0.14	0.18	1.73	10.52
Receivables	238.74	143.62	138.16	157.64	274.45	319.36
Inventory	200.67	168.63	165.32	101.56	97.98	57
Other Current Assets	11.86	28.33	2.26	3.29	4.22	3.61
Total Current Assets	1,521	1,464	1,457	1,381	1,387	1,468
Property, Plant & Equipment	414.29	441.09	457.32	475.27	508.02	460.43
Long-Term Investments	137.47	127.47	103.52	65.83	68.53	8
Other Intangible Assets	69.49	70.74	72.58	74.47	76.25	56.59
Long-Term Deferred Tax Assets	9.45	7.28	7.88	7.18	7.6	6.97
Long-Term Deferred Charges	8.07	7.36	2.38	2.89	3.73	4.77
Other Long-Term Assets	4.61	4.78	17.04	2.68	1.95	1.9
Total Assets	2,165	2,122	2,118	2,010	2,053	2,007
Accounts Payable	182.45	139.53	152.99	78.67	143.53	165.67
Accrued Expenses	10.41	16.67	14.86	13.98	14.86	15.44
Short-Term Debt	40.03	85.7	50.04	10.47	26.95	-
Current Portion of Leases	0.25	0.24	0.22	0.12	0.34	-
Current Income Taxes Payable	5.9	-	4.07	6.04	2.67	18.4
Current Unearned Revenue	1.13	2.19	3.71	2.1	0.93	-
Other Current Liabilities	2.12	9.08	16.91	27.67	44.42	36.08
Total Current Liabilities	242.27	253.41	242.81	139.06	233.69	235.59
Long-Term Leases	0.13	0.32	0.56	-	0.12	-
Long-Term Unearned Revenue	49.85	38.32	41.11	38.83	32.65	28.11
Long-Term Deferred Tax Liabilities	0.33	0.76	1.17	1.04	-	-
Total Liabilities	392.65	292.81	285.64	178.93	266.46	263.7
Common Stock	291.67	291.67	292.93	293.48	294.05	244.7
Additional Paid-In Capital	960.05	960.05	969.26	979.56	980.25	1,018
Retained Earnings	560.44	581.86	575.31	566.21	536.16	500.52
Treasury Stock	-41.34	-5.59	-10.72	-20.45	-33.65	-31.57
Total Common Equity	1,771	1,828	1,827	1,819	1,777	1,732
Minority Interest	1.24	1.44	5.41	11.94	9.71	11.09
Shareholders' Equity	1,772	1,829	1,832	1,831	1,787	1,743
Total Liabilities & Equity	2,165	2,122	2,118	2,010	2,053	2,007
Total Debt	140.47	86.26	50.82	10.59	27.4	-
Net Cash (Debt)	929.58	1,037	1,101	1,108	982.87	1,088
Net Cash Growth	-11.18%	-5.80%	-0.70%	12.76%	-9.67%	11.85%
Net Cash Per Share	3.16	3.50	3.73	3.74	3.37	3.72
Filing Date Shares Outstanding	288.67	289.2	286.35	316.32	290.3	290.3
Total Common Shares Outstanding	288.67	291.22	286.35	316.32	290.3	290.3
Working Capital	1,279	1,210	1,214	1,242	1,153	1,232
Book Value Per Share	6.13	6.28	6.38	5.75	6.12	5.97
Tangible Book Value	1,701	1,757	1,754	1,744	1,701	1,675
Tangible Book Value Per Share	5.89	6.03	6.13	5.51	5.86	5.77
Buildings	-	188.98	184.82	150.88	149.45	64.47
Machinery	-	627.1	577.81	579.64	570.89	511.74
Construction In Progress	-	22.6	31.77	24.17	4.72	49.7

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