SHE:200512 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	Dec '21 Dec 31, 2021
Net Income	0.25	23.55	72.78	87.94	94.28	122.25
Depreciation & Amortization	49.2	49.2	50.32	57.43	63.04	70.76
Other Amortization	2.6	2.6	2.97	3.4	3.93	3.76
Loss (Gain) From Sale of Assets	-	-	-0.76	-12.24	-0.74	-2.1
Asset Writedown & Restructuring Costs	1.12	1.12	4.43	0.87	1.12	2.97
Loss (Gain) From Sale of Investments	-	-	-	1.48	1.23	15.1
Provision & Write-off of Bad Debts	0.86	0.86	-1.3	1.9	-1.88	-1.3
Other Operating Activities	28.79	-1.2	2.27	27.69	34.89	7.09
Change in Accounts Receivable	60.93	60.93	0.11	-115.85	169.75	179.88
Change in Inventory	0.15	0.15	-4.1	-18.56	60.94	-3.62
Change in Accounts Payable	-148.23	-148.23	13.15	107.93	-263.09	-219.68
Operating Cash Flow	-8.29	-14.99	136.38	123.05	164.78	148.53
Operating Cash Flow Growth	-	-	10.84%	-25.32%	10.94%	-52.89%
Capital Expenditures	-82.77	-83.29	-43.67	-45.25	-40.23	-50.37
Sale of Property, Plant & Equipment	16.55	16.04	3.44	4.95	3.6	3.99
Investment in Securities	186.06	146.26	-167.51	-6.05	-263.25	57.99
Other Investing Activities	-81.22	16.36	29.62	17.42	11.42	26.75
Investing Cash Flow	38.62	95.37	-178.13	-28.92	-288.47	38.36
Short-Term Debt Issued	-	-	-	-	212.42	-
Long-Term Debt Issued	-	35.84	21.28	21.54	-	108.35
Total Debt Issued	-0.01	35.84	21.28	21.54	212.42	108.35
Long-Term Debt Repaid	-	-49.02	-34.26	-42.04	-246.87	-160.24
Total Debt Repaid	-49.02	-49.02	-34.26	-42.04	-246.87	-160.24
Net Debt Issued (Repaid)	-49.03	-13.18	-12.98	-20.51	-34.45	-51.9
Common Dividends Paid	-51.55	-51.55	-68.27	-82.53	-21.83	-28.51
Other Financing Activities	17.89	2.49	2.87	-4	-21.87	-6.54
Financing Cash Flow	-82.69	-62.25	-78.39	-107.03	-78.15	-86.94
Foreign Exchange Rate Adjustments	0.31	0.82	0.21	-0.8	6.51	-1.89
Net Cash Flow	-52.06	18.96	-119.92	-13.7	-195.34	98.05
Free Cash Flow	-91.06	-98.27	92.72	77.8	124.54	98.15
Free Cash Flow Growth	-	-	19.18%	-37.53%	26.89%	-63.68%
Free Cash Flow Margin	-7.14%	-7.31%	5.45%	5.20%	7.86%	4.18%
Free Cash Flow Per Share	-0.49	-0.53	0.50	0.42	0.67	0.53
Cash Income Tax Paid	-	-85.7	-58.59	-58.66	-73.01	-141.59
Levered Free Cash Flow	0.5	-132	42.48	46.68	47.68	64.15
Unlevered Free Cash Flow	13.46	-118.77	56.05	63	65.31	80.43
Change in Working Capital	-91.12	-91.12	5.67	-45.42	-31.09	-70.02

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