SHE:300722 Cash Flow Statement

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	82.48	79.18	75.73	66.39	62.14
Depreciation & Amortization	20.78	18.21	18.83	15.34	14.61
Other Amortization	0.17	0.44	0.86	0.45	0.33
Loss (Gain) From Sale of Assets	0.06	-	-0	0.04	-0.05
Asset Writedown & Restructuring Costs	0.37	1.59	1.14	0.08	2.9
Loss (Gain) From Sale of Investments	1.04	0.08	0.05	0.04	0.08
Provision & Write-off of Bad Debts	5.01	4.24	3.3	3.05	-
Other Operating Activities	0.11	2.64	-0.49	0.88	0.49
Change in Accounts Receivable	-43.51	-41.64	-34.47	-46.53	-25.29
Change in Inventory	-29.59	-10.97	-4.5	-12.99	-18.9
Change in Accounts Payable	52.25	18.43	29.11	29.45	27.64
Operating Cash Flow	86.35	71.78	89.17	55.3	63.74
Operating Cash Flow Growth	20.30%	-19.50%	61.24%	-13.24%	18.45%
Capital Expenditures	-24.91	-12.78	-14.73	-13.08	-17.69
Sale of Property, Plant & Equipment	0.07	-	0	0.01	0.13
Investing Cash Flow	-24.84	-12.78	-14.73	-13.07	-17.55
Long-Term Debt Repaid	-0.62	-0.71	-1.01	-1.11	-1.06
Total Debt Repaid	-0.62	-0.71	-1.01	-1.11	-1.06
Net Debt Issued (Repaid)	-0.62	-0.71	-1.01	-1.11	-1.06
Issuance of Common Stock	-	4.9	-	-	-
Common Dividends Paid	-49.82	-36.9	-28.83	-29.7	-32.03
Financing Cash Flow	-50.44	-32.71	-29.84	-30.82	-33.1
Net Cash Flow	11.07	26.29	44.6	11.41	13.09
Free Cash Flow	61.44	59	74.44	42.22	46.05
Free Cash Flow Growth	4.14%	-20.74%	76.30%	-8.32%	40.17%
Free Cash Flow Margin	13.74%	13.26%	19.16%	12.39%	15.70%
Free Cash Flow Per Share	0.22	0.22	0.27	0.15	0.17
Cash Income Tax Paid	38.61	47.83	46.53	24.1	13.87
Levered Free Cash Flow	42.97	42.88	51.15	16.25	22.61
Unlevered Free Cash Flow	42.99	42.9	51.16	16.27	22.61
Change in Working Capital	-23.69	-34.6	-10.26	-30.97	-16.75

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