SHE:300836 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	59.94	27.41	-13.6	-47.6	-10.15	15.22
Depreciation & Amortization	14.29	14.29	19.44	20.36	29.75	15.12
Other Amortization	3.35	3.35	2.93	4.95	2.41	1.63
Loss (Gain) From Sale of Assets	0.08	0.08	2.73	-	0.27	-
Asset Writedown & Restructuring Costs	0.59	0.59	1.2	1.06	46.04	25.75
Loss (Gain) From Sale of Investments	-1.83	-1.83	0.07	1.76	-3.23	0.14
Provision & Write-off of Bad Debts	-2.55	-2.55	8	-3.96	4.92	-
Other Operating Activities	-438	6.47	10.73	35.01	0.38	1.99
Change in Accounts Receivable	33.63	33.63	-96.34	37.54	-65.76	-16.08
Change in Inventory	-166.66	-166.66	57.75	-110.65	-104.57	-99.21
Change in Accounts Payable	410.57	410.57	-3.62	71.02	17.07	37.92
Operating Cash Flow	-86.59	325.34	-10.56	23.88	-90.57	-20.52
Capital Expenditures	-33.73	-31.22	-45.09	-73.42	-73.74	-44.07
Sale of Property, Plant & Equipment	1.03	1.03	1.34	0.65	4.71	-
Investment in Securities	70.68	-54.85	-31.64	25.2	70	-95
Other Investing Activities	3.04	1.87	0.28	2.01	4.08	1.84
Investing Cash Flow	40.75	-83.16	-75.12	-45.56	5.06	-137.23
Short-Term Debt Issued	-	-	-	-	7	-
Long-Term Debt Issued	-	102.42	79.34	37	-	-
Total Debt Issued	111.76	102.42	79.34	37	7	-
Short-Term Debt Repaid	-	-	-	-	-5	-
Long-Term Debt Repaid	-	-127.67	-22.35	-45.85	-11.83	-
Total Debt Repaid	-44.66	-127.67	-22.35	-45.85	-16.83	-
Net Debt Issued (Repaid)	67.1	-25.25	56.99	-8.85	-9.83	-
Issuance of Common Stock	-	-	-	-	-	315.05
Repurchase of Common Stock	-15.11	-15.11	-	-	-	-
Common Dividends Paid	-20.63	-12.69	-1.5	-15.73	-0.24	-
Other Financing Activities	9.03	-	1.76	0.6	0.65	-14.52
Financing Cash Flow	40.39	-53.05	57.25	-23.99	-9.42	300.54
Foreign Exchange Rate Adjustments	0.65	0.29	-0.72	3.96	-1.09	-3.67
Net Cash Flow	-4.81	189.42	-29.14	-41.71	-96.02	139.11
Free Cash Flow	-120.33	294.13	-55.65	-49.54	-164.3	-64.59
Free Cash Flow Margin	-19.78%	63.14%	-9.78%	-9.92%	-39.35%	-19.17%
Free Cash Flow Per Share	-1.30	3.20	-0.60	-0.53	-1.79	-0.77
Cash Income Tax Paid	32.18	38.45	29.76	11.33	14.5	18.67
Levered Free Cash Flow	-164.91	263.51	-30.74	-35.28	-157.18	-78.1
Unlevered Free Cash Flow	-164.14	265.18	-29.65	-34.49	-156.34	-78.1
Change in Working Capital	277.54	277.54	-42.06	12.31	-160.96	-80.36

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.