SHE:003019 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	194.18	188.08	159.18	260.77	150.89
Depreciation & Amortization	43.87	39.75	40.45	22.04	21.05
Other Amortization	4.51	0.73	1.37	1.9	2.07
Loss (Gain) From Sale of Assets	-4.74	-0	-	-0.01	-0
Asset Writedown & Restructuring Costs	-23.76	26.21	27.22	0.86	-0.57
Loss (Gain) From Sale of Investments	-5.08	-42.79	-24.01	2.1	-14.61
Provision & Write-off of Bad Debts	-	-	-	-10.49	9.16
Other Operating Activities	-15.35	-6.92	0.62	51.35	10.09
Change in Accounts Receivable	-160.53	-24.3	96.87	37.08	-212.14
Change in Inventory	11.46	-64.04	54.02	48.22	-219.09
Change in Accounts Payable	48.1	15.23	26.66	-24.4	32.49
Change in Other Net Operating Assets	51.46	30.93	2.27	10.31	4.83
Operating Cash Flow	141.05	147.14	374.54	387.36	-229.45
Operating Cash Flow Growth	-4.14%	-60.71%	-3.31%	-	-
Capital Expenditures	-72.9	-140.34	-113.21	-24.64	-23.23
Sale of Property, Plant & Equipment	6.13	4.02	0.6	0.01	0.06
Investment in Securities	-44.36	40.28	-242.47	-65.49	51.64
Other Investing Activities	31.22	17.22	2.56	-	-
Investing Cash Flow	-79.91	-78.82	-352.53	-90.12	28.47
Short-Term Debt Issued	-	-	-	-	536.04
Long-Term Debt Issued	756.07	696.86	595.88	138.36	-
Total Debt Issued	756.07	696.86	595.88	138.36	536.04
Short-Term Debt Repaid	-	-	-	-	-301.22
Long-Term Debt Repaid	-762.88	-547.05	-438.84	-374.11	-5.23
Total Debt Repaid	-762.88	-547.05	-438.84	-374.11	-306.45
Net Debt Issued (Repaid)	-6.81	149.81	157.04	-235.75	229.59
Issuance of Common Stock	25.86	69.69	14.31	6.78	-
Repurchase of Common Stock	-2.43	-82.53	-	-	-
Common Dividends Paid	-102.55	-86.81	-126.34	-62.22	-56.97
Other Financing Activities	-	-92.45	30.89	-	-
Financing Cash Flow	-85.92	-42.29	75.9	-291.2	172.61
Foreign Exchange Rate Adjustments	-3.62	6.33	3.33	-8.43	3.32
Net Cash Flow	-28.41	32.36	101.25	-2.39	-25.04
Free Cash Flow	68.15	6.8	261.33	362.72	-252.68
Free Cash Flow Growth	902.60%	-97.40%	-27.95%	-	-
Free Cash Flow Margin	2.70%	0.31%	15.55%	20.02%	-15.87%
Free Cash Flow Per Share	0.40	0.04	1.53	2.12	-1.49
Cash Income Tax Paid	-27.13	3.96	21.91	27.52	-34.93
Levered Free Cash Flow	16.22	-62.92	259.14	254.09	-89.68
Unlevered Free Cash Flow	25.32	-54.41	264.2	256.69	-88.46
Change in Working Capital	-52.57	-57.92	169.72	58.83	-407.51

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.