SHE:300926 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	444.45	528.21	508.35	225.88	178.41
Cash & Short-Term Investments	444.45	528.21	508.35	225.88	178.41
Cash Growth	-15.86%	3.91%	125.06%	26.60%	-55.05%
Accounts Receivable	1,990	2,081	1,501	796.05	414.94
Other Receivables	17.23	1.11	0.73	0.53	0.16
Receivables	2,008	2,082	1,501	796.58	415.11
Inventory	1,445	1,120	906.53	619.27	284.45
Other Current Assets	200.25	140.98	98.64	126.35	81.64
Total Current Assets	4,097	3,872	3,015	1,768	959.61
Property, Plant & Equipment	4,094	2,508	1,617	1,018	602.79
Long-Term Investments	5.3	-	-	-	-
Other Intangible Assets	493.04	344.48	111.13	80.03	43.55
Long-Term Deferred Tax Assets	6.53	6.06	2.67	4.15	8.04
Long-Term Deferred Charges	279.4	179.01	77	64.56	84.84
Other Long-Term Assets	161.13	137.98	123.52	149.68	96.5
Total Assets	9,137	7,047	4,946	3,084	1,795
Accounts Payable	2,817	2,228	1,666	997.26	523.17
Accrued Expenses	116.64	104.29	67.09	28.82	18.79
Short-Term Debt	1,226	925.88	458.35	483.75	153.89
Current Portion of Long-Term Debt	205.38	141.79	72.56	15.07	25.04
Current Portion of Leases	-	10.55	7.54	7.71	0.58
Current Income Taxes Payable	68.9	9.11	23.43	2.41	2.22
Current Unearned Revenue	45.1	77.24	199.51	147.24	55.79
Other Current Liabilities	46.92	230.24	129.06	48.41	2.41
Total Current Liabilities	4,527	3,727	2,623	1,731	781.89
Long-Term Debt	859.14	709.07	508.47	40	55.06
Long-Term Leases	1.42	8.99	15.84	18.03	0.42
Long-Term Unearned Revenue	74.89	32.26	13.27	9.01	7.75
Long-Term Deferred Tax Liabilities	127.4	78.31	46.35	11.27	3.42
Total Liabilities	5,590	4,556	3,207	1,809	848.55
Common Stock	434.32	419.42	278.83	154.91	142.13
Additional Paid-In Capital	806.4	519.56	394.24	518.16	333.64
Retained Earnings	2,248	1,466	895.15	602.14	471.01
Comprehensive Income & Other	57.32	84.01	171.16	-	-
Total Common Equity	3,546	2,489	1,739	1,275	946.78
Minority Interest	1.31	1.35	-	-	-
Shareholders' Equity	3,547	2,491	1,739	1,275	946.78
Total Liabilities & Equity	9,137	7,047	4,946	3,084	1,795
Total Debt	2,292	1,796	1,063	564.56	234.99
Net Cash (Debt)	-1,848	-1,268	-554.4	-338.68	-56.58
Net Cash Per Share	-4.25	-3.04	-1.37	-0.90	-0.15
Filing Date Shares Outstanding	391.66	419.42	404.3	404.3	370.97
Total Common Shares Outstanding	391.66	419.42	404.3	404.3	370.97
Working Capital	-429.34	144.23	391.6	37.41	177.71
Book Value Per Share	9.05	5.94	4.30	3.15	2.55
Tangible Book Value	3,053	2,145	1,628	1,195	903.23
Tangible Book Value Per Share	7.79	5.11	4.03	2.96	2.43
Buildings	-	755.82	500.91	360.04	240.05
Machinery	-	1,831	1,048	666.58	411.33
Construction In Progress	-	398.97	395.06	-	158.18

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