SHE:300196 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	326.44	274.78	296.08	817.31	572.41
Depreciation & Amortization	313.81	218.27	220.22	192.26	154.29
Other Amortization	25.14	9.16	9.26	7.59	6.64
Loss (Gain) From Sale of Assets	0.37	-2.54	-3.18	-101.37	-74.81
Asset Writedown & Restructuring Costs	0.06	0.07	20.54	6.64	6.49
Loss (Gain) From Sale of Investments	-2.38	-29.22	-9.75	-24.72	-11.18
Provision & Write-off of Bad Debts	4.4	4.22	-	-	-
Other Operating Activities	62.39	50.19	20.91	-26.71	13.94
Change in Accounts Receivable	-472.67	-306.1	-47.18	-496.78	-273.99
Change in Inventory	-47.84	-11.99	-32.04	-28.17	-54.82
Change in Accounts Payable	-54.31	260.27	214.83	200.79	259.78
Change in Other Net Operating Assets	-15.99	-	-	-0.11	0.11
Operating Cash Flow	139.63	447.85	719.44	561.6	598
Operating Cash Flow Growth	-68.82%	-37.75%	28.11%	-6.09%	37.99%
Capital Expenditures	-362.72	-629.44	-685.45	-786.11	-1,093
Sale of Property, Plant & Equipment	3.94	13.42	54.03	176.97	175.04
Divestitures	-	-	-	-4.79	-
Investment in Securities	-44.8	228.33	-151.85	133.49	-122.43
Other Investing Activities	9.55	25.87	8.38	5.52	-
Investing Cash Flow	-394.03	-361.82	-774.88	-474.92	-1,040
Long-Term Debt Issued	1,091	442.93	671.9	160.5	0.5
Total Debt Issued	1,091	442.93	671.9	160.5	0.5
Long-Term Debt Repaid	-826.26	-428.71	-264.05	-1.81	-26.9
Total Debt Repaid	-826.26	-428.71	-264.05	-1.81	-26.9
Net Debt Issued (Repaid)	265.03	14.22	407.86	158.69	-26.4
Repurchase of Common Stock	-4.63	-48.38	-	-	-
Common Dividends Paid	-147.9	-89.64	-99.92	-64.96	-42.8
Other Financing Activities	-	-	-	-	-3.24
Financing Cash Flow	112.51	-123.79	307.94	93.74	-72.44
Foreign Exchange Rate Adjustments	-12.02	-1.74	19.23	26.4	-15.12
Net Cash Flow	-153.91	-39.5	271.72	206.81	-529.86
Free Cash Flow	-223.09	-181.58	33.99	-224.51	-494.92
Free Cash Flow Margin	-7.11%	-6.82%	1.30%	-7.44%	-19.75%
Free Cash Flow Per Share	-0.54	-0.44	0.08	-0.52	-1.11
Cash Interest Paid	9.9	-	-	-	-
Cash Income Tax Paid	70.58	-66.46	16.66	144.65	78.4
Levered Free Cash Flow	-297.05	43.81	-103.23	-571.36	-522.09
Unlevered Free Cash Flow	-268.78	71.93	-80.09	-556.68	-521.7
Change in Working Capital	-590.6	-77.08	165.35	-309.4	-69.79

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