SHE:300314 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	87.05	57.26	147.61	97.36	80.21
Depreciation & Amortization	24.23	26.72	27.32	25.51	24.55
Other Amortization	5.33	3.56	0.09	-	-
Loss (Gain) From Sale of Assets	0.39	0.01	0.23	-0.02	-0.12
Asset Writedown & Restructuring Costs	0.02	0.53	1.61	-0.88	1.95
Loss (Gain) From Sale of Investments	-15.31	10.06	-11.59	5.78	-15.99
Provision & Write-off of Bad Debts	1.27	0.23	0.5	1.22	-
Other Operating Activities	7.2	3.77	-4.6	-16.17	2.89
Change in Accounts Receivable	-25.97	-2.03	-9.05	-5.6	-3.14
Change in Inventory	-19	-31.05	-12.27	-11.4	-35.31
Change in Accounts Payable	23.74	26.78	-4.04	14.66	-3.16
Operating Cash Flow	89.25	93.87	135.2	111.57	51.48
Operating Cash Flow Growth	-4.92%	-30.57%	21.18%	116.72%	-62.62%
Capital Expenditures	-55.03	-139.69	-40.39	-49.78	-6.53
Sale of Property, Plant & Equipment	0.43	0.05	0.59	0.02	0.28
Investment in Securities	131.41	-130	107.5	-2.5	93.5
Other Investing Activities	-26.34	7.03	4.06	11.41	19.44
Investing Cash Flow	50.47	-262.61	71.76	-40.85	106.69
Long-Term Debt Repaid	-3.44	-5.02	-2.51	-4.08	-0.47
Net Debt Issued (Repaid)	-3.44	-5.02	-2.51	-4.08	-0.47
Common Dividends Paid	-25.06	-51.84	-43.2	-28.8	-43.2
Financing Cash Flow	-28.5	-56.86	-45.71	-32.88	-43.67
Foreign Exchange Rate Adjustments	-4.87	-0.29	6.33	17.05	-2.87
Net Cash Flow	106.35	-225.9	167.58	54.89	111.63
Free Cash Flow	34.22	-45.82	94.81	61.79	44.95
Free Cash Flow Growth	-	-	53.43%	37.48%	-60.41%
Free Cash Flow Margin	5.86%	-8.70%	15.33%	12.21%	9.48%
Free Cash Flow Per Share	0.12	-0.16	0.33	0.22	0.16
Cash Income Tax Paid	20.85	22.12	56.96	34.82	33.17
Levered Free Cash Flow	-0.69	-60.39	65.56	25.76	18.97
Unlevered Free Cash Flow	-0.42	-60.09	65.93	25.97	18.99
Change in Working Capital	-20.94	-8.28	-25.97	-1.23	-42.02

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