SHE:300770 Balance Sheet

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
Cash & Equivalents	-	2,405	3,404	3,303	2,640
Trading Asset Securities	-	6.4	-	50	50.64
Cash & Short-Term Investments	2,195	2,411	3,404	3,353	2,690
Cash Growth	-8.98%	-29.16%	1.50%	24.63%	23.80%
Accounts Receivable	-	974.73	689	499.31	486.53
Other Receivables	-	7.12	6.92	7.66	7.14
Receivables	-	981.85	695.91	506.96	493.67
Inventory	-	4.46	0.29	0.28	0.04
Other Current Assets	-	147.85	90.26	68.85	50.38
Total Current Assets	-	3,545	4,190	3,929	3,235
Property, Plant & Equipment	-	113.86	137.56	157.16	142.83
Long-Term Investments	-	147.23	144.68	173.71	200.37
Other Intangible Assets	-	113.22	113.66	111.79	126.68
Long-Term Deferred Tax Assets	-	1.33	11.86	1.07	1.43
Long-Term Deferred Charges	-	0.2	0.36	0.65	0.83
Other Long-Term Assets	-	596.3	21.6	12.53	25.21
Total Assets	-	4,517	4,620	4,386	3,732
Accounts Payable	-	738.8	773.99	738.52	528.51
Accrued Expenses	-	46.91	43.48	39.32	43.08
Current Portion of Leases	-	8.69	8.47	8.43	2.6
Current Income Taxes Payable	-	1.12	0.48	1.77	2.27
Current Unearned Revenue	-	43.8	38.23	55.81	46.66
Other Current Liabilities	-	49.49	43.46	31.32	29.16
Total Current Liabilities	-	888.79	908.1	875.17	652.28
Long-Term Leases	-	0.62	9.34	16.44	2.64
Long-Term Unearned Revenue	-	9.49	10.43	12.1	17.3
Long-Term Deferred Tax Liabilities	-	2.91	2.91	2.91	2.11
Other Long-Term Liabilities	-	-	-	0.05	0.05
Total Liabilities	-	901.81	930.78	906.67	674.38
Common Stock	-	229.13	231.06	231.06	231.06
Additional Paid-In Capital	-	1,163	1,256	1,258	1,258
Retained Earnings	-	2,211	2,279	2,067	1,650
Treasury Stock	-	-5.1	-95.35	-95.35	-95.35
Comprehensive Income & Other	-	8.6	8.6	8.6	6.33
Total Common Equity	3,900	3,606	3,680	3,469	3,051
Minority Interest	-	9.14	9.24	10.67	6.81
Shareholders' Equity	3,911	3,616	3,689	3,480	3,058
Total Liabilities & Equity	-	4,517	4,620	4,386	3,732
Total Debt	3.45	9.31	17.81	24.87	5.24
Net Cash (Debt)	2,191	2,402	3,386	3,328	2,685
Net Cash Growth	-8.77%	-29.07%	1.73%	23.95%	23.56%
Net Cash Per Share	9.60	10.48	14.78	14.54	11.69
Filing Date Shares Outstanding	227.84	228.47	229.13	229.13	229.13
Total Common Shares Outstanding	227.84	229.01	229.13	229.13	229.13
Working Capital	-	2,656	3,282	3,054	2,582
Book Value Per Share	17.12	15.75	16.06	15.14	13.31
Tangible Book Value	3,803	3,493	3,566	3,357	2,924
Tangible Book Value Per Share	16.69	15.25	15.56	14.65	12.76
Machinery	-	288.45	272.8	252.87	227.28
Construction In Progress	-	1.73	0.84	1.69	2.43

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.