SHE:300920 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	20.26	25.44	42.05	33.47	90.07
Depreciation & Amortization	48.02	42.97	39.89	32.42	23.3
Other Amortization	0.34	2.68	0.39	0.63	0.31
Loss (Gain) From Sale of Assets	0.24	0.03	-0.02	-0.03	-0.59
Asset Writedown & Restructuring Costs	13.96	2.03	0.89	2.21	1.69
Loss (Gain) From Sale of Investments	0.74	-0.13	-0.2	-1.81	-0.13
Provision & Write-off of Bad Debts	-	1.1	5.48	-	-
Other Operating Activities	3.19	-4.78	3.68	-6.72	7.73
Change in Accounts Receivable	-9.84	-23.01	-69.81	97.37	-14.3
Change in Inventory	-19.95	-12.62	0.73	19.76	-57.18
Change in Accounts Payable	-6.74	7.21	10.26	-99.84	7.59
Change in Other Net Operating Assets	-	-	-6.61	3.12	-
Operating Cash Flow	41.45	38.03	24.71	79.5	58.55
Operating Cash Flow Growth	8.99%	53.95%	-68.92%	35.78%	-30.58%
Capital Expenditures	-111	-108.01	-67.33	-122.33	-144.07
Sale of Property, Plant & Equipment	0.58	0.91	0.11	0.27	1.29
Divestitures	1.68	-	-	-	-
Investment in Securities	-341	-15	-	20.09	-20
Other Investing Activities	0.36	0.13	0.2	1.81	0.13
Investing Cash Flow	-449.38	-121.97	-67.02	-100.16	-162.65
Short-Term Debt Issued	-	113.94	42.18	152.21	263.96
Long-Term Debt Issued	320	-	-	-	-
Total Debt Issued	320	113.94	42.18	152.21	263.96
Short-Term Debt Repaid	-	-104.08	-141.8	-83.19	-228.38
Long-Term Debt Repaid	-44.04	-0.95	-0.99	-0.83	-1
Total Debt Repaid	-44.04	-105.03	-142.79	-84.02	-229.38
Net Debt Issued (Repaid)	275.96	8.91	-100.61	68.19	34.58
Common Dividends Paid	-16.56	-21.51	-1.29	-83.75	-44.99
Dividends Paid	-16.56	-21.51	-1.29	-83.75	-44.99
Other Financing Activities	2.14	1.47	18.32	-	-4.2
Financing Cash Flow	261.54	-11.13	-83.58	-15.56	-14.61
Foreign Exchange Rate Adjustments	-0.05	-4.54	-2.03	4.55	0.3
Net Cash Flow	-146.44	-99.6	-127.91	-31.67	-118.41
Free Cash Flow	-69.54	-69.97	-42.62	-42.83	-85.52
Free Cash Flow Margin	-16.48%	-17.21%	-11.86%	-10.99%	-17.05%
Free Cash Flow Per Share	-0.70	-0.69	-0.43	-0.42	-0.85
Cash Income Tax Paid	20.95	16.42	-9.99	-2.46	43.7
Levered Free Cash Flow	-59.84	-71.59	-49.99	-4.26	-132.8
Unlevered Free Cash Flow	-59.84	-70.63	-49.02	-1.55	-128.99
Change in Working Capital	-45.3	-31.29	-67.46	19.32	-63.82

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