SHE:300654 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	Jan '22 Jan 1, 2022
Net Income	25.1	24.89	42.94	42.34	35.62	34.64
Depreciation & Amortization	9.31	9.31	7.57	10.6	8.21	7.42
Other Amortization	0.22	0.22	2.05	-	-	-
Loss (Gain) From Sale of Assets	0.01	0.01	-0.05	-0.07	-	-0.05
Asset Writedown & Restructuring Costs	17.39	17.39	0.43	0.04	0.3	0.06
Loss (Gain) From Sale of Investments	-9.33	-9.33	-7.42	-7.82	-8.32	-13.22
Provision & Write-off of Bad Debts	-	-	0.23	0.38	0.5	0.77
Other Operating Activities	-57.99	-0.25	10.4	4.12	7.98	5.2
Change in Accounts Receivable	24.96	24.96	-15.74	-75.25	-43.15	-6.33
Change in Inventory	-1.81	-1.81	-26.7	-0.48	-4.24	-5.27
Change in Accounts Payable	5	5	-23.34	47.46	44.49	-21.04
Operating Cash Flow	11.27	68.79	-8.17	20.23	34.1	5.61
Operating Cash Flow Growth	-67.30%	-	-	-40.67%	507.74%	135.12%
Capital Expenditures	-4.62	-3.8	-4.96	-3.52	-14.64	-11.69
Sale of Property, Plant & Equipment	0.05	0.04	0.03	0.12	0	0.07
Divestitures	-	-	0.01	-	-	0.28
Investment in Securities	1.18	-	-157.8	30	9.07	-15.15
Other Investing Activities	25.96	100.19	8.39	10.17	25.18	9.69
Investing Cash Flow	22.57	96.43	-154.33	36.77	19.61	-16.8
Short-Term Debt Issued	-	-	-	-	52.61	35.28
Total Debt Issued	-	-	-	-	52.61	35.28
Short-Term Debt Repaid	-	-	-	-	-87.89	-
Long-Term Debt Repaid	-	-	-1.2	-1.57	-0.84	-
Total Debt Repaid	-	-	-1.2	-1.57	-88.72	-
Net Debt Issued (Repaid)	-	-	-1.2	-1.57	-36.11	35.28
Issuance of Common Stock	-	0.18	4.91	8.44	236.72	-
Common Dividends Paid	-20.14	-20.14	-21.52	-18.42	-18.42	-15.47
Other Financing Activities	-4.76	-5.01	1.56	1.8	1.05	1.52
Financing Cash Flow	-24.9	-24.97	-16.25	-9.75	183.24	21.32
Net Cash Flow	8.94	140.25	-178.75	47.25	236.95	10.14
Free Cash Flow	6.65	64.99	-13.13	16.71	19.46	-6.08
Free Cash Flow Growth	-79.50%	-	-	-14.15%	-	-
Free Cash Flow Margin	1.31%	12.80%	-2.47%	3.29%	4.50%	-1.48%
Free Cash Flow Per Share	0.02	0.18	-0.04	0.05	0.06	-0.02
Cash Income Tax Paid	17.91	20.9	24.32	28.69	17.61	11.17
Levered Free Cash Flow	48.75	81.46	-28.71	7.95	17.03	-8.86
Unlevered Free Cash Flow	48.75	81.46	-28.62	8.04	18.67	-8.83
Change in Working Capital	26.56	26.56	-64.32	-29.35	-10.19	-29.21

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