SHE:300532 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	235.14	276.43	388.23	257.94	91.66
Depreciation & Amortization	20.43	24.15	25.84	24.37	17.08
Other Amortization	3.74	0.27	0.23	0.86	0.41
Loss (Gain) From Sale of Assets	0.08	-0.15	-0.18	-0.18	-0.61
Asset Writedown & Restructuring Costs	-	0	49.86	25.43	22.53
Loss (Gain) From Sale of Investments	-9.72	-13.83	-1.72	-1.86	-7.08
Provision & Write-off of Bad Debts	-23.79	21.23	-	-	-
Other Operating Activities	33.66	12.31	3.59	7.02	9.53
Change in Accounts Receivable	-103.21	236.12	55.29	-552.18	-344.54
Change in Inventory	-175.81	391.81	-116.81	-669.54	-155.84
Change in Accounts Payable	180.7	-753.28	212.82	1,210	235.13
Operating Cash Flow	153.09	196.78	603.27	289.86	-137.22
Operating Cash Flow Growth	-22.20%	-67.38%	108.13%	-	-
Capital Expenditures	-83.64	-4.41	-6.9	-24.99	-49.41
Sale of Property, Plant & Equipment	0.15	0.36	0.42	0.3	0.1
Investment in Securities	-	10.53	8.98	12.18	9.71
Other Investing Activities	11.81	13.64	1.72	1.86	7.08
Investing Cash Flow	-71.69	20.13	4.23	-10.66	-32.52
Short-Term Debt Issued	281.95	241.34	42	90	-
Total Debt Issued	281.95	241.34	42	90	-
Short-Term Debt Repaid	-333.95	-125.73	-40	-50	-83.22
Total Debt Repaid	-333.95	-125.73	-40	-50	-83.22
Net Debt Issued (Repaid)	-52	115.61	2	40	-83.22
Issuance of Common Stock	2.79	14.86	23.27	24.23	-
Common Dividends Paid	-137.13	-250.23	-185.54	-37.86	-29.18
Financing Cash Flow	-186.34	-119.75	-160.26	26.37	-112.4
Foreign Exchange Rate Adjustments	-0.81	0.22	0.48	2.02	-0.59
Net Cash Flow	-105.75	97.38	447.71	307.58	-282.73
Free Cash Flow	69.45	192.37	596.37	264.87	-186.63
Free Cash Flow Growth	-63.90%	-67.74%	125.16%	-	-
Free Cash Flow Margin	2.94%	8.13%	19.52%	10.98%	-11.68%
Free Cash Flow Per Share	0.15	0.42	1.32	0.59	-0.46
Cash Income Tax Paid	151.84	128.47	171.03	117.36	50.85
Levered Free Cash Flow	-39.69	166.29	450.25	249.21	-245.85
Unlevered Free Cash Flow	-37.15	168.62	452.49	253.6	-239.89
Change in Working Capital	-106.45	-123.64	137.41	-23.74	-270.74

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