SHE:300720 Cash Flow Statement

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Jan '22 Jan 1, 2022
Net Income	47.83	36.19	40.93	76.89
Depreciation & Amortization	9.5	9.17	6.9	6.28
Other Amortization	1.74	0.44	0.18	0.17
Loss (Gain) From Sale of Assets	-0.08	-1.35	0	-0.56
Loss (Gain) From Sale of Investments	-3.02	-0.68	-0.95	-2.06
Provision & Write-off of Bad Debts	1.43	3.95	1.03	0.73
Other Operating Activities	2.85	3.89	0.67	9.07
Change in Accounts Receivable	-4.51	-17.13	-4.79	-10.13
Change in Inventory	-11.97	-10.54	1.52	-7.93
Change in Accounts Payable	1.37	3.6	-5.37	-0.2
Change in Other Net Operating Assets	0.58	-0.07	0.04	-0.01
Operating Cash Flow	45.83	26.91	39.87	72.33
Operating Cash Flow Growth	70.29%	-32.51%	-44.87%	-4.01%
Capital Expenditures	-5.81	-6.21	-3.15	-6.48
Sale of Property, Plant & Equipment	0.06	2.44	0	0.72
Investment in Securities	-35.89	-120.72	90	120.2
Other Investing Activities	3.18	1.22	1.03	2.72
Investing Cash Flow	-38.46	-123.27	87.88	117.16
Long-Term Debt Repaid	-2.66	-2.43	-0.21	-
Net Debt Issued (Repaid)	-2.66	-2.43	-0.21	-
Issuance of Common Stock	-	-	6.57	-
Common Dividends Paid	-50.67	-29.23	-38.98	-32.4
Other Financing Activities	0.01	-	1.5	-
Financing Cash Flow	-53.32	-31.66	-31.12	-32.4
Foreign Exchange Rate Adjustments	1.01	0.81	4.62	-1.89
Net Cash Flow	-44.94	-127.21	101.26	155.2
Free Cash Flow	40.02	20.7	36.72	65.85
Free Cash Flow Growth	93.30%	-43.63%	-44.23%	-8.72%
Free Cash Flow Margin	16.93%	9.18%	18.34%	26.06%
Free Cash Flow Per Share	0.20	0.11	0.19	0.34
Cash Income Tax Paid	15.47	24.11	17.3	19.12
Levered Free Cash Flow	-11.96	-113.17	123.97	109.89
Unlevered Free Cash Flow	-11.77	-112.93	123.99	109.89
Change in Working Capital	-14.43	-24.7	-8.9	-18.19