SHE:300695 Cash Flow Statement

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Jan '22 Jan 1, 2022	Dec '20 Dec 31, 2020
Net Income	350.75	139.68	183.63	164.54	126.13	159.85
Depreciation & Amortization	52.7	52.7	67.54	60.22	44	26.07
Other Amortization	2.86	2.86	-	-	-	-
Loss (Gain) From Sale of Assets	-4.53	-4.53	0.32	0.04	-0.05	-6.83
Asset Writedown & Restructuring Costs	13.14	13.14	8.09	0.55	10.97	0.13
Loss (Gain) From Sale of Investments	-12.73	-12.73	-10.07	-26.53	-0.48	-0.33
Provision & Write-off of Bad Debts	-2.89	-2.89	12.76	0.19	-	-
Other Operating Activities	-290.63	-7.37	-1.46	-47.71	2.15	1.6
Change in Accounts Receivable	126.93	126.93	-206.95	96.64	-139.94	35.68
Change in Inventory	-5.06	-5.06	-34.61	-12.86	-46.87	-28.02
Change in Accounts Payable	-71.48	-71.48	95.08	-76.71	140.54	19.95
Change in Other Net Operating Assets	-	-	-	-	-	0.1
Operating Cash Flow	162.01	234.2	111.69	172.87	139.71	211.36
Operating Cash Flow Growth	18.45%	109.68%	-35.39%	23.74%	-33.90%	39.37%
Capital Expenditures	-125.71	-110.19	-63.44	-74.32	-84.62	-238.14
Sale of Property, Plant & Equipment	4.21	3.73	2.43	0.66	0.24	9.12
Investment in Securities	-574.42	-820.57	-38.36	9.88	-9.14	-9.01
Other Investing Activities	-376.36	8.6	-11.86	104.21	-48.75	1.29
Investing Cash Flow	-1,072	-918.43	-111.23	40.42	-142.28	-236.74
Issuance of Common Stock	-	-	-	230	-	-
Repurchase of Common Stock	-50.02	-50.02	-	-	-	-
Common Dividends Paid	-64.82	-49.4	-0.05	-13.9	-0.63	-200.03
Other Financing Activities	31.66	14.91	16.13	10.19	-32.03	11.5
Financing Cash Flow	-83.19	-84.52	16.08	226.29	-32.66	-188.53
Foreign Exchange Rate Adjustments	0.16	3.01	-0.96	46.65	-9.12	-10.49
Net Cash Flow	-993.31	-765.74	15.58	486.23	-44.35	-224.41
Free Cash Flow	36.3	124.01	48.26	98.55	55.09	-26.78
Free Cash Flow Growth	-61.63%	156.98%	-51.03%	78.90%	-	-
Free Cash Flow Margin	5.26%	18.63%	5.99%	18.66%	7.67%	-5.70%
Free Cash Flow Per Share	0.36	1.21	0.47	0.96	0.57	-0.28
Cash Interest Paid	-	-	-	1.52	-	-
Cash Income Tax Paid	11.09	25.74	-5.28	-12.1	-14.38	-7.3
Levered Free Cash Flow	-83.4	-29.02	-31.22	41.88	-22.69	-94.85
Unlevered Free Cash Flow	-83.34	-28.89	-30.24	43.7	-20.98	-94.2
Change in Working Capital	53.34	53.34	-149.13	21.58	-43	30.87

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