SHE:300891 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	Jan '21 Jan 1, 2021
Net Income	-19.06	4.42	41.04	14.17	196.98	89.13
Depreciation & Amortization	92.28	92.28	71.99	63.22	55.24	62.76
Other Amortization	0.81	0.81	-	-	-	-
Loss (Gain) From Sale of Assets	-	-	-2.57	-	-	-
Asset Writedown & Restructuring Costs	2.49	2.49	2.2	17.1	13.76	0.19
Loss (Gain) From Sale of Investments	0.37	0.37	-1.22	-0.15	-0.05	-
Provision & Write-off of Bad Debts	0.7	0.7	0.21	-	-	0.61
Other Operating Activities	117.94	21.75	12.13	10.26	4.3	3.45
Change in Accounts Receivable	48.02	48.02	-32.76	-1.92	-119.1	-34.34
Change in Inventory	-100.54	-100.54	77.33	-105.53	-96.93	-53.64
Change in Accounts Payable	-48.46	-48.46	-3.25	17.72	120.86	-3.56
Change in Other Net Operating Assets	4.96	4.96	-	-	-	-
Operating Cash Flow	92.53	19.83	164.28	1.94	174.03	64.56
Operating Cash Flow Growth	-	-87.93%	8356.29%	-98.88%	169.54%	-53.44%
Capital Expenditures	-225.37	-295.62	-533.1	-305.98	-258.81	-117.76
Sale of Property, Plant & Equipment	0.25	0.06	0.21	4.53	0.68	0.04
Divestitures	-22.12	-8.48	-	-	-	-
Investment in Securities	-93.5	55	-38.26	-31.74	30	-50
Other Investing Activities	-16.02	0.4	1.22	0.15	0.86	-
Investing Cash Flow	-356.75	-248.63	-569.93	-333.05	-227.27	-167.73
Long-Term Debt Issued	-	570.94	421.8	365.24	221.35	90.19
Long-Term Debt Repaid	-	-387.96	-321.83	-234.11	-89.74	-105.3
Net Debt Issued (Repaid)	268.92	182.98	99.98	131.13	131.61	-15.11
Issuance of Common Stock	0.45	-	-	478.33	-	338.24
Repurchase of Common Stock	-20.01	-20.01	-	-	-	-
Common Dividends Paid	-25.47	-28.24	-20.84	-50.06	-33.64	-2.12
Dividends Paid	-25.47	-28.24	-20.84	-50.06	-33.64	-2.12
Other Financing Activities	21.97	2	1.72	9.88	-10.84	-10.8
Financing Cash Flow	245.86	136.73	80.85	569.27	87.13	310.21
Foreign Exchange Rate Adjustments	4.6	4.26	0.19	0.09	-0.19	-0.11
Net Cash Flow	-13.76	-87.81	-324.61	238.26	33.69	206.94
Free Cash Flow	-132.84	-275.79	-368.83	-304.04	-84.78	-53.2
Free Cash Flow Margin	-7.56%	-16.61%	-22.33%	-20.10%	-5.46%	-5.57%
Free Cash Flow Per Share	-0.30	-0.62	-0.90	-0.86	-0.21	-0.16
Cash Income Tax Paid	-	-19.65	23.81	13.35	80.76	51.25
Levered Free Cash Flow	-301.64	-296.98	-351.22	-289.6	-130.83	-65.72
Unlevered Free Cash Flow	-276.39	-281.15	-343.44	-283.25	-127.91	-63.97
Change in Working Capital	-103	-103	40.48	-102.66	-96.21	-91.57

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