SHE:300810 Cash Flow Statement

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	-32.9	-44.11	-26.14	-156.92	12.67	11.45
Depreciation & Amortization	13.45	13.45	13.72	11.39	9.71	8.87
Other Amortization	1.14	1.14	0.14	0.1	1.82	3.18
Loss (Gain) From Sale of Assets	0.34	0.34	-0.04	-0.13	-0.06	0.01
Asset Writedown & Restructuring Costs	-5.95	-5.95	3.15	4.44	1.42	6.08
Loss (Gain) From Sale of Investments	-1.76	-1.76	-0.3	-2.34	-3.31	-3.88
Provision & Write-off of Bad Debts	21.5	21.5	16.48	72.66	37.65	37.83
Other Operating Activities	-22.64	26.3	13.18	16.05	4.14	1.61
Change in Accounts Receivable	-102.19	-102.19	56.24	-42.75	-113.05	-99.22
Change in Inventory	-69.56	-69.56	-110.68	-53.79	-12.53	-23.68
Change in Accounts Payable	85.19	85.19	66.53	109.45	29.8	-30.51
Operating Cash Flow	-118.16	-80.44	24.95	-70.45	-37.37	-93.52
Capital Expenditures	-3.83	-3.13	-7.02	-19.3	-69.04	-10.34
Sale of Property, Plant & Equipment	2.05	2.05	0.01	13.52	-	0
Investment in Securities	76.05	40	-80	40	-2	195
Other Investing Activities	2.36	2.66	1.7	3.02	3.55	11.33
Investing Cash Flow	76.63	41.58	-85.31	37.25	-67.49	195.99
Short-Term Debt Issued	-	-	-	76.8	20	-
Long-Term Debt Issued	-	129.84	153.11	-	-	-
Total Debt Issued	131.4	129.84	153.11	76.8	20	-
Short-Term Debt Repaid	-	-	-	-20	-	-
Long-Term Debt Repaid	-	-87.42	-151.51	-4.73	-4.66	-5.83
Total Debt Repaid	-94.42	-87.42	-151.51	-24.73	-4.66	-5.83
Net Debt Issued (Repaid)	36.98	42.42	1.6	52.07	15.34	-5.83
Repurchase of Common Stock	-	-	-20	-	-	-
Common Dividends Paid	-4.87	-4.58	-5.52	-3.27	-2.54	-3.94
Other Financing Activities	-2.09	-1.11	-	1.5	-2.68	0.56
Financing Cash Flow	30.02	36.73	-23.92	50.3	10.12	-9.21
Net Cash Flow	-11.52	-2.13	-84.27	17.1	-94.74	93.27
Free Cash Flow	-121.99	-83.57	17.94	-89.74	-106.42	-103.86
Free Cash Flow Margin	-36.70%	-26.47%	7.48%	-54.53%	-48.80%	-51.36%
Free Cash Flow Per Share	-1.05	-0.72	0.15	-0.76	-0.90	-0.87
Cash Income Tax Paid	12.85	14.19	-1.11	12.48	19.26	21.55
Levered Free Cash Flow	-146.99	-89.19	35.58	-14.89	-112.96	-78.9
Unlevered Free Cash Flow	-145.03	-87.57	37.68	-14.05	-112.72	-78.9
Change in Working Capital	-91.34	-91.34	4.77	-15.69	-101.42	-158.66

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