SHE:300720 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	38.71	47.83	36.19	40.93	76.89	73.1
Depreciation & Amortization	9.5	9.5	9.17	6.9	6.28	6.38
Other Amortization	1.74	1.74	0.44	0.18	0.17	0.24
Loss (Gain) From Sale of Assets	-0.08	-0.08	-1.35	0	-0.56	-0.39
Loss (Gain) From Sale of Investments	-3.02	-3.02	-0.68	-0.95	-2.06	-3.93
Provision & Write-off of Bad Debts	1.43	1.43	3.95	1.03	0.73	0.44
Other Operating Activities	1.07	2.85	3.89	0.67	9.07	5.17
Change in Accounts Receivable	-4.51	-4.51	-17.13	-4.79	-10.13	-3.24
Change in Inventory	-11.97	-11.97	-10.54	1.52	-7.93	-17.62
Change in Accounts Payable	1.37	1.37	3.6	-5.37	-0.2	13.86
Change in Other Net Operating Assets	0.58	0.58	-0.07	0.04	-0.01	1.55
Operating Cash Flow	34.92	45.83	26.91	39.87	72.33	75.35
Operating Cash Flow Growth	-21.79%	70.29%	-32.51%	-44.87%	-4.01%	52.30%
Capital Expenditures	-4.77	-5.81	-6.21	-3.15	-6.48	-3.21
Sale of Property, Plant & Equipment	0.04	0.06	2.44	0	0.72	0.95
Investment in Securities	55.13	-35.89	-120.72	90	120.2	-143.3
Other Investing Activities	2.11	3.18	1.22	1.03	2.72	4.17
Investing Cash Flow	52.5	-38.46	-123.27	87.88	117.16	-141.39
Long-Term Debt Repaid	-	-2.66	-2.43	-0.21	-	-
Net Debt Issued (Repaid)	-2.66	-2.66	-2.43	-0.21	-	-
Issuance of Common Stock	-	-	-	6.57	-	-
Common Dividends Paid	-29.23	-50.67	-29.23	-38.98	-32.4	-21.6
Other Financing Activities	0.21	0.01	-	1.5	-	1.5
Financing Cash Flow	-31.68	-53.32	-31.66	-31.12	-32.4	-20.1
Foreign Exchange Rate Adjustments	1.19	1.01	0.81	4.62	-1.89	-0.31
Net Cash Flow	56.93	-44.94	-127.21	101.26	155.2	-86.45
Free Cash Flow	30.15	40.02	20.7	36.72	65.85	72.14
Free Cash Flow Growth	-21.21%	93.30%	-43.63%	-44.23%	-8.72%	58.10%
Free Cash Flow Margin	13.45%	16.93%	9.18%	18.34%	26.06%	33.05%
Free Cash Flow Per Share	0.15	0.20	0.11	0.19	0.34	0.37
Cash Income Tax Paid	17.7	15.47	24.11	17.3	19.12	15.57
Levered Free Cash Flow	73.23	-11.96	-113.17	123.97	109.89	-85.97
Unlevered Free Cash Flow	73.32	-11.77	-112.93	123.99	109.89	-85.97
Change in Working Capital	-14.43	-14.43	-24.7	-8.9	-18.19	-5.64

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