SHE:003015 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	104.55	67.47	-16.58	39.89	82.36
Depreciation & Amortization	83.95	87.45	92.25	67.66	60.57
Other Amortization	0.1	0.24	0.1	0.01	-
Loss (Gain) From Sale of Assets	-	-0.04	-	0	-
Asset Writedown & Restructuring Costs	9.39	-0.06	4.51	0.09	0.02
Loss (Gain) From Sale of Investments	-0.06	-	-0.61	-0	-
Provision & Write-off of Bad Debts	-	-0.17	16.96	-1.01	-1.11
Other Operating Activities	2.17	7.91	19.87	17.51	10.93
Change in Accounts Receivable	-30.93	0.82	21.47	75.75	37.1
Change in Inventory	-8.8	-10.92	-1.16	-22.09	-35.54
Change in Accounts Payable	0.35	-18.75	-0.42	22.14	6.65
Change in Other Net Operating Assets	40.75	-	-	-	-
Operating Cash Flow	184.75	136.45	134.84	200	161.31
Operating Cash Flow Growth	35.40%	1.20%	-32.58%	23.99%	43.71%
Capital Expenditures	-149.68	-5.04	-42.25	-191.7	-242.38
Sale of Property, Plant & Equipment	0.01	0.11	0	0.04	-
Investment in Securities	-19.34	-	0.06	0	280
Other Investing Activities	-	-	0.55	-	8.56
Investing Cash Flow	-169.01	-4.93	-41.63	-191.66	46.19
Long-Term Debt Issued	45	55.9	127.99	97.56	124.61
Long-Term Debt Repaid	-49.9	-122.83	-134.53	-110.78	-189.46
Net Debt Issued (Repaid)	-4.9	-66.93	-6.55	-13.22	-64.85
Repurchase of Common Stock	-	-50.05	-	-52.45	-48.94
Common Dividends Paid	-55.89	-29.01	-58.29	-59.35	-49.37
Dividends Paid	-55.89	-29.01	-58.29	-59.35	-49.37
Other Financing Activities	69.56	10.07	-9.92	-	-3.77
Financing Cash Flow	8.77	-135.93	-74.76	-125.01	-166.94
Foreign Exchange Rate Adjustments	-1.24	-0.17	0.09	0.15	-0.05
Net Cash Flow	23.27	-4.58	18.54	-116.52	40.51
Free Cash Flow	35.07	131.41	92.59	8.3	-81.07
Free Cash Flow Growth	-73.31%	41.92%	1015.54%	-	-
Free Cash Flow Margin	5.25%	22.54%	19.37%	1.77%	-16.60%
Free Cash Flow Per Share	0.13	0.49	0.34	0.03	-0.28
Cash Income Tax Paid	44.36	34.98	23.13	-11.51	43.73
Levered Free Cash Flow	-36.76	104.35	68.15	5.97	-158.64
Unlevered Free Cash Flow	-36.76	105.82	70.67	9.01	-154.2
Change in Working Capital	-15.34	-26.35	18.35	75.84	8.53

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