SHE:300527 Cash Flow Statement

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Dec '21 Dec 31, 2021
Net Income	14.1	17.81	8.64	-217.48	-5.31	67.48
Depreciation & Amortization	49.67	49.67	57.31	51.56	58.27	55.95
Other Amortization	0.66	0.66	-	0.06	0.15	0.2
Loss (Gain) From Sale of Assets	-	-	-4.27	-0.07	-12.84	0.05
Asset Writedown & Restructuring Costs	0.04	0.04	-0.62	0.04	0.07	0.04
Loss (Gain) From Sale of Investments	-5.58	-5.58	-4.17	-97.04	1.13	-3.23
Provision & Write-off of Bad Debts	-1.68	-1.68	2.2	15.68	14.72	12.85
Other Operating Activities	-121.39	14.71	15.29	28.25	31.55	21.77
Change in Accounts Receivable	-136.75	-136.75	-119.56	650.72	-212.61	-456.65
Change in Inventory	44.73	44.73	97.98	139.67	0.19	-106.99
Change in Accounts Payable	291.42	291.42	-269.06	-577.75	136.05	-105.16
Operating Cash Flow	133.89	273.71	-214.57	-9.97	4.61	-515.58
Capital Expenditures	-14.77	-28.07	-36.05	-147.23	-44.19	-62.42
Sale of Property, Plant & Equipment	-	-	1	-	6.95	-
Divestitures	-	-	-	10.66	-	-
Investment in Securities	-	-	0.14	201.6	99.05	4.34
Other Investing Activities	-	-	7.85	-	-	-
Investing Cash Flow	-14.77	-28.07	-27.05	65.03	61.81	-58.08
Long-Term Debt Repaid	-	-	-	-0	-1.57	-1.78
Total Debt Repaid	-	-	-	-0	-1.57	-1.78
Net Debt Issued (Repaid)	-	-	-	-0	-1.57	-1.78
Common Dividends Paid	-6.21	-6.21	-5.68	-4.23	-21.7	-23.89
Other Financing Activities	-	-	0.01	-	-	-
Financing Cash Flow	-6.21	-6.21	-5.68	-4.23	-23.27	-25.67
Foreign Exchange Rate Adjustments	-1	-1	0.86	0.4	3.12	-0.17
Net Cash Flow	111.92	238.43	-246.44	51.23	46.26	-599.5
Free Cash Flow	119.13	245.64	-250.61	-157.21	-39.59	-578
Free Cash Flow Margin	12.07%	24.47%	-21.58%	-26.07%	-2.39%	-34.03%
Free Cash Flow Per Share	0.13	0.28	-0.29	-0.17	-0.04	-0.60
Cash Income Tax Paid	47.28	45.95	31.33	53.83	0.89	22.12
Levered Free Cash Flow	-116.55	-28.5	-242.56	100.86	55.43	-476.99
Unlevered Free Cash Flow	-114.75	-26.71	-234.18	113.43	68.02	-464.4
Change in Working Capital	198.08	198.08	-288.94	209.02	-83.13	-670.68

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