SHE:300637 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	Dec '22 Dec 31, 2022	Jan '22 Jan 1, 2022
Net Income	1.98	15.19	-46.04	-87.73	5.68	6.6
Depreciation & Amortization	78.11	78.11	78.66	85.42	75.02	69.59
Other Amortization	0.13	0.13	0.14	0.22	0.85	1.39
Loss (Gain) From Sale of Assets	-0.06	-0.06	-0.01	-0.25	-0	-
Asset Writedown & Restructuring Costs	19.59	19.59	6.34	54.74	6.28	13.17
Loss (Gain) From Sale of Investments	5.32	5.32	0.06	0.95	3.6	2.2
Provision & Write-off of Bad Debts	-	-	-0.11	5.76	0.34	-
Other Operating Activities	7.9	15.67	32.87	33.71	27.57	17.63
Change in Accounts Receivable	-59.73	-59.73	-35.19	-39.31	-30.75	-23.73
Change in Inventory	-24.5	-24.5	-52.47	-30.19	-18.87	-50.8
Change in Accounts Payable	-12.43	-12.43	51.66	16.61	20.77	30.93
Change in Other Net Operating Assets	1.42	1.42	1.29	1.93	3	-9.98
Operating Cash Flow	8.88	29.88	32.33	21.79	75.95	43.85
Operating Cash Flow Growth	-80.72%	-7.59%	48.39%	-71.31%	73.19%	-32.26%
Capital Expenditures	-33.3	-33.18	-15.64	-22.58	-73.71	-130.13
Sale of Property, Plant & Equipment	3.45	3.42	0.49	1.16	0.27	0.27
Investment in Securities	16.85	16.85	20.42	-7.18	-	-20.4
Other Investing Activities	0.33	0.45	6.61	1	0.01	0.04
Investing Cash Flow	-12.66	-12.46	11.88	-27.59	-73.42	-150.23
Short-Term Debt Issued	-	-	137.31	58.9	27.13	-
Long-Term Debt Issued	-	430	330	370	629	479.56
Total Debt Issued	370	430	467.31	428.9	656.13	479.56
Short-Term Debt Repaid	-	-	-116	-	-	-
Long-Term Debt Repaid	-	-453.05	-343.73	-388.28	-619.1	-361.36
Total Debt Repaid	-385.72	-453.05	-459.73	-388.28	-619.1	-361.36
Net Debt Issued (Repaid)	-15.72	-23.05	7.58	40.62	37.03	118.2
Common Dividends Paid	-11.86	-12.62	-15.4	-19.86	-16.31	-20.77
Other Financing Activities	24.3	-19.29	-13.77	20	-20	16.65
Financing Cash Flow	-3.27	-54.96	-21.59	40.75	0.72	114.09
Foreign Exchange Rate Adjustments	-1.07	-0.15	2.06	1	1.65	-1.57
Net Cash Flow	-8.13	-37.7	24.68	35.95	4.89	6.14
Free Cash Flow	-24.42	-3.3	16.69	-0.79	2.24	-86.28
Free Cash Flow Margin	-2.74%	-0.36%	2.28%	-0.11%	0.28%	-11.97%
Free Cash Flow Per Share	-0.10	-0.01	0.07	-0.00	0.01	-0.39
Cash Interest Paid	-	-	-	-	-	0
Cash Income Tax Paid	32.26	36.06	36.34	37.09	-24.58	13.4
Levered Free Cash Flow	8.24	23.89	27.21	20.44	61.6	-120.38
Unlevered Free Cash Flow	8.24	23.89	38.61	32.47	73.1	-110.39
Change in Working Capital	-104.08	-104.08	-39.57	-71.02	-43.38	-66.73

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