SHE:300010 Balance Sheet

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
Cash & Equivalents	397.38	647.7	1,193	130.51	155.44
Trading Asset Securities	267.49	55.66	-	7.62	265.93
Cash & Short-Term Investments	664.87	703.36	1,193	138.13	421.37
Cash Growth	-5.47%	-41.02%	763.34%	-67.22%	-10.25%
Accounts Receivable	99	124.33	182.18	312.71	378.32
Other Receivables	75.88	92.99	138.8	273.2	454.9
Receivables	174.88	217.32	320.97	585.91	833.22
Inventory	156.18	158.64	245.89	342.01	454.16
Prepaid Expenses	-	-	0.01	0.86	0.34
Other Current Assets	209.32	120.35	76.72	83.57	109.16
Total Current Assets	1,205	1,200	1,836	1,150	1,818
Property, Plant & Equipment	198.9	206.7	221.91	237.11	305.33
Long-Term Investments	187.49	171.23	200.71	239.15	331.07
Goodwill	286.24	295.13	287.36	292.95	330.97
Other Intangible Assets	265.32	122.95	103.49	172.55	431.15
Long-Term Accounts Receivable	-	-	-	-	5.82
Long-Term Deferred Tax Assets	304.62	269.54	243.6	219.88	220.22
Long-Term Deferred Charges	43.46	30.26	0.52	10.06	34.7
Other Long-Term Assets	62.37	54.37	64.03	61.02	71.37
Total Assets	2,554	2,350	2,958	2,383	3,549
Accounts Payable	158.96	134.69	222.04	319.49	292.51
Accrued Expenses	63.84	157.02	212.46	281.05	146.86
Short-Term Debt	1.87	3.2	84.64	999.93	1,295
Current Portion of Long-Term Debt	1.78	-	-	485.43	518.57
Current Portion of Leases	-	1.61	2.58	77.16	88.71
Current Income Taxes Payable	85.51	5.25	29.52	29.02	34.86
Current Unearned Revenue	279.1	210.56	282.01	349.97	451.58
Other Current Liabilities	79.78	125.86	1,136	316.23	508.03
Total Current Liabilities	670.85	638.18	1,969	2,858	3,336
Long-Term Leases	0.81	-	1.89	3.52	45.38
Long-Term Unearned Revenue	2.52	2.58	8.71	12.12	46.28
Long-Term Deferred Tax Liabilities	108.27	50.18	10.33	9.98	56.26
Other Long-Term Liabilities	3.86	45.44	68.19	207.23	10.28
Total Liabilities	786.3	736.39	2,058	3,091	3,494
Common Stock	2,067	2,067	2,067	868.32	868.32
Additional Paid-In Capital	4,034	3,988	3,501	2,914	2,914
Retained Earnings	-4,081	-4,164	-4,301	-4,332	-3,639
Treasury Stock	-117.32	-147	-204.21	-	-
Comprehensive Income & Other	-128.11	-121.48	-100.06	-99.26	-45.6
Total Common Equity	1,775	1,622	962.4	-649.54	97.54
Minority Interest	-7.49	-8.63	-62.97	-58.38	-42.5
Shareholders' Equity	1,767	1,613	899.42	-707.92	55.05
Total Liabilities & Equity	2,554	2,350	2,958	2,383	3,549
Total Debt	4.47	4.81	89.1	1,566	1,947
Net Cash (Debt)	660.4	698.56	1,103	-1,428	-1,526
Net Cash Growth	-5.46%	-36.69%	-	-	-
Net Cash Per Share	0.32	0.34	0.59	-0.77	-1.76
Filing Date Shares Outstanding	2,069	2,067	2,067	868.32	868.32
Total Common Shares Outstanding	2,069	2,067	2,067	868.32	868.32
Working Capital	534.4	561.48	-133.06	-1,708	-1,517
Book Value Per Share	0.86	0.78	0.47	-0.75	0.11
Tangible Book Value	1,223	1,204	571.55	-1,115	-664.57
Tangible Book Value Per Share	0.59	0.58	0.28	-1.28	-0.77
Buildings	-	230.92	230.92	238.06	238.06
Machinery	-	91.35	96.5	92.88	134.22

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