SHE:300192 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	122.37	145.06	138.51	75.44	-447.48
Depreciation & Amortization	45.94	54.16	53.31	56.79	54.68
Other Amortization	15.97	15.45	13.61	9.63	16.93
Loss (Gain) From Sale of Assets	-0.14	-0.34	0.89	-1.9	0.17
Asset Writedown & Restructuring Costs	1.54	0.1	0.16	0.4	495.31
Loss (Gain) From Sale of Investments	-5.76	-5.93	-5.23	7.49	23.3
Provision & Write-off of Bad Debts	-	1.04	0.2	-0.23	0.04
Other Operating Activities	7.72	0.38	0.16	8.09	19.44
Change in Accounts Receivable	11.68	-2.96	18.23	27.74	3.08
Change in Inventory	1.52	-7.19	14.09	9.21	-20.28
Change in Accounts Payable	-5.63	10.75	34.12	-24.89	1.61
Change in Other Net Operating Assets	1.88	3.57	-	-	-
Operating Cash Flow	190.21	225.76	273.89	164.43	143.01
Operating Cash Flow Growth	-15.75%	-17.57%	66.56%	14.98%	-6.34%
Capital Expenditures	-22.29	-17.91	-38.92	-33.25	-61.18
Sale of Property, Plant & Equipment	1.58	0.57	1.56	7.05	0.3
Cash Acquisitions	-	-	-	-	-5.33
Divestitures	-	-	-	-68.51	-
Investment in Securities	-16.91	-	-116.58	-23.17	1.12
Other Investing Activities	-	-	0.07	-	-
Investing Cash Flow	-37.62	-17.35	-153.87	-117.88	-65.09
Short-Term Debt Issued	-	-	-	3.81	90
Total Debt Issued	-	-	-	3.81	90
Short-Term Debt Repaid	-	-	-	-93.87	-193.19
Long-Term Debt Repaid	-	-15.92	-21.85	-27.59	-0.75
Total Debt Repaid	-	-15.92	-21.85	-121.45	-193.94
Net Debt Issued (Repaid)	-	-15.92	-21.85	-117.65	-103.94
Common Dividends Paid	-98.74	-138.24	-0.09	-0.38	-113.4
Other Financing Activities	-21.51	-	-85.84	0.89	-33.56
Financing Cash Flow	-120.26	-154.16	-107.79	-117.14	-250.89
Foreign Exchange Rate Adjustments	-1.45	0.14	-0.53	3.07	-0.82
Net Cash Flow	30.88	54.39	11.7	-67.52	-173.79
Free Cash Flow	167.92	207.85	234.97	131.19	81.84
Free Cash Flow Growth	-19.21%	-11.54%	79.11%	60.30%	-38.41%
Free Cash Flow Margin	22.23%	26.14%	30.47%	16.51%	9.54%
Free Cash Flow Per Share	0.51	0.63	0.71	0.40	0.27
Cash Income Tax Paid	62.61	45.88	58.57	36.16	55.19
Levered Free Cash Flow	141.51	159.24	71.09	90.12	73.3
Unlevered Free Cash Flow	141.51	160.35	72.94	92.28	81.2
Change in Working Capital	2.57	15.83	72.26	8.72	-19.37

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