SHE:300313 Cash Flow Statement

Financials in millions CNY. Fiscal year is January - December.

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Jan '22 Jan 1, 2022	Dec '20 Dec 31, 2020
Net Income	-36.02	-65.95	-22	-31.83	-27.3	4.21
Depreciation & Amortization	10.41	10.41	13.82	13.86	14.12	17.36
Other Amortization	4.45	4.45	1.05	0.97	1.34	1.04
Loss (Gain) From Sale of Assets	-0.1	-0.1	0.37	0.05	-42.53	-1.61
Asset Writedown & Restructuring Costs	10.92	10.92	0.16	0.82	33.48	3.17
Loss (Gain) From Sale of Investments	-3.41	-3.41	-2.91	8.05	-0.83	-7.46
Provision & Write-off of Bad Debts	0.62	0.62	0.98	-0.94	2.22	1.4
Other Operating Activities	-64.4	20.34	19.13	14.9	18.17	9.96
Change in Accounts Receivable	1.52	1.52	-5.29	7.04	-26.52	37.63
Change in Inventory	42.85	42.85	-25.85	-26.55	12.94	22.54
Change in Accounts Payable	-7.48	-7.48	6.37	5.77	-13.2	-74.96
Change in Other Net Operating Assets	-	-	-	-	-	0
Operating Cash Flow	-40.45	14.36	-13.75	-7.57	-35.06	13.68
Capital Expenditures	-3.84	-2.68	-1.65	-1.65	-2.09	-13.56
Sale of Property, Plant & Equipment	1.29	1.47	1.64	0.27	165.65	18.25
Divestitures	0.19	0.19	-	-	-	10.07
Investment in Securities	1.25	1.18	0.72	0.72	-	-
Investing Cash Flow	-1.11	0.15	0.71	-0.66	163.57	14.76
Short-Term Debt Issued	-	132.5	106.64	121.28	127	120.9
Long-Term Debt Issued	-	-	-	3.2	50.88	1.83
Total Debt Issued	50	132.5	106.64	124.48	177.88	122.73
Short-Term Debt Repaid	-	-133.9	-117.74	-170.56	-199.24	-137.01
Long-Term Debt Repaid	-	-	-	-0.51	-0.66	-
Total Debt Repaid	-8.2	-133.9	-117.74	-171.07	-199.9	-137.01
Net Debt Issued (Repaid)	41.8	-1.4	-11.1	-46.59	-22.02	-14.27
Common Dividends Paid	-4.93	-5.16	-5.49	-8.79	-10.61	-10.48
Other Financing Activities	-0.61	-0.18	-0.93	-	1.5	-
Financing Cash Flow	36.26	-6.74	-17.52	-55.38	-31.13	-24.75
Foreign Exchange Rate Adjustments	-	-	0	2.01	-4.8	0.09
Net Cash Flow	-5.31	7.77	-30.55	-61.59	92.58	3.79
Free Cash Flow	-44.29	11.67	-15.39	-9.22	-37.15	0.12
Free Cash Flow Margin	-49.32%	8.48%	-11.20%	-12.07%	-34.40%	0.07%
Free Cash Flow Per Share	-0.14	0.04	-0.05	-0.03	-0.12	-
Cash Income Tax Paid	-	-5.31	-3.24	9.82	2.71	7.57
Levered Free Cash Flow	-47.21	25.39	-16.58	-16.34	-464.47	-160.02
Unlevered Free Cash Flow	-40.89	32.1	-9.72	-7.52	-455.39	-152.14
Change in Working Capital	37.06	37.06	-24.35	-13.44	-33.72	-14.38

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