SHE:300121 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	548.68	546.35	534.64	374.57	201.7
Short-Term Investments	-	-	140	35	-
Trading Asset Securities	100.36	208.18	343.41	85.48	-
Cash & Short-Term Investments	649.05	754.53	1,018	495.05	201.7
Cash Growth	-13.98%	-25.88%	105.64%	145.44%	15.92%
Accounts Receivable	1,195	1,206	1,235	1,186	843.23
Other Receivables	16.4	21.09	60.92	56.79	9.19
Receivables	1,212	1,227	1,295	1,243	852.42
Inventory	490.82	492.63	402.48	414.61	305.56
Other Current Assets	96.81	93.53	60.52	53.5	54.61
Total Current Assets	2,448	2,568	2,777	2,206	1,414
Property, Plant & Equipment	1,622	1,537	1,382	1,115	1,078
Long-Term Investments	55.39	56.64	53.04	53.91	51.5
Goodwill	14.51	14.51	-	-	-
Other Intangible Assets	217.29	195.6	109.76	85.94	74.2
Long-Term Deferred Tax Assets	32.35	38.81	30.86	27.23	14.67
Long-Term Deferred Charges	-	8.17	13.22	1.57	2.13
Other Long-Term Assets	136.98	63.59	51.84	52.35	22.21
Total Assets	4,526	4,482	4,417	3,542	2,657
Accounts Payable	252.14	322.8	439.92	461.13	380.45
Accrued Expenses	36.35	36.91	26.07	24.07	21.05
Short-Term Debt	207.03	218.05	124.14	100	254.35
Current Portion of Long-Term Debt	1.78	1.11	0.84	-	-
Current Portion of Leases	-	20.08	38.56	35.6	0.54
Current Income Taxes Payable	16.49	9.03	20.2	29.77	32.01
Current Unearned Revenue	5.12	5.32	4.34	12.49	8.64
Other Current Liabilities	10.39	47.51	8.86	9.39	9.07
Total Current Liabilities	529.29	660.81	662.92	672.46	706.12
Long-Term Debt	308.16	250.25	497.93	-	-
Long-Term Leases	-	-	20.51	59.07	1.67
Long-Term Unearned Revenue	31.54	35.24	24.35	24.98	19.67
Long-Term Deferred Tax Liabilities	15.66	18.21	3.65	5.87	1.59
Other Long-Term Liabilities	0.17	2.53	-	-	-
Total Liabilities	884.82	967.03	1,209	762.38	729.05
Common Stock	445.23	448.71	408.99	404.77	375.13
Additional Paid-In Capital	1,362	1,407	1,053	1,012	670.39
Retained Earnings	1,751	1,615	1,577	1,353	875.35
Treasury Stock	-54.86	-54.86	-2.29	-	-
Comprehensive Income & Other	105.33	97.47	171.41	9.65	7.06
Total Common Equity	3,608	3,514	3,208	2,779	1,928
Minority Interest	33.36	1.23	0	-	-
Shareholders' Equity	3,642	3,515	3,208	2,779	1,928
Total Liabilities & Equity	4,526	4,482	4,417	3,542	2,657
Total Debt	516.97	489.49	681.97	194.67	256.56
Net Cash (Debt)	132.08	265.04	336.07	300.38	-54.86
Net Cash Growth	-50.17%	-21.14%	11.88%	-	-
Net Cash Per Share	0.30	0.65	0.81	0.78	-0.15
Filing Date Shares Outstanding	437.95	441.43	403.25	404.77	369.02
Total Common Shares Outstanding	437.95	441.42	408.73	404.77	369.02
Working Capital	1,919	1,907	2,114	1,533	708.16
Book Value Per Share	8.24	7.96	7.85	6.87	5.22
Tangible Book Value	3,376	3,304	3,098	2,693	1,854
Tangible Book Value Per Share	7.71	7.48	7.58	6.65	5.02
Buildings	985.08	903.07	694.29	691.16	643.04
Machinery	1,417	1,335	979.88	954.1	797.08
Construction In Progress	358.38	267.36	492.83	126.38	218.45

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