SHE:301018 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	122.78	115.56	104.9	166.26	140.32	124.61
Depreciation & Amortization	78.35	78.35	72.27	53.03	29.92	22.27
Other Amortization	5.33	5.33	0.48	0.49	0.25	0.45
Loss (Gain) From Sale of Assets	0.97	0.97	0.64	2.06	-0.27	-0.6
Asset Writedown & Restructuring Costs	5.48	5.48	22.3	0.67	0.32	18.63
Loss (Gain) From Sale of Investments	-1.4	-1.4	-1.05	0.86	1.63	1.11
Provision & Write-off of Bad Debts	46.63	46.63	42.04	19.67	8.57	-
Other Operating Activities	-32.08	34.85	34.42	41.92	15.52	8.97
Change in Accounts Receivable	-486.2	-486.2	-335.34	-443.13	-183.15	28.8
Change in Inventory	-176.55	-176.55	-110.11	41.62	-186.81	-127.49
Change in Accounts Payable	518.23	518.23	189.99	183.94	214.8	120.82
Operating Cash Flow	75.61	135.32	13.85	62.27	38.02	195.65
Operating Cash Flow Growth	-34.62%	877.16%	-77.76%	63.77%	-80.57%	169.25%
Capital Expenditures	-386.69	-374.78	-221.73	-206.65	-366.94	-313.12
Sale of Property, Plant & Equipment	1.93	0.38	8.15	1.11	0.26	0.73
Investment in Securities	212.5	258	-338	-0.13	-	-
Other Investing Activities	6.14	6.85	0.72	0.02	0.63	0.37
Investing Cash Flow	-166.12	-109.56	-550.87	-205.65	-366.04	-312.02
Long-Term Debt Issued	-	490.52	357.52	514.48	385.95	594.87
Long-Term Debt Repaid	-	-478.15	-295.83	-339.57	-481.05	-325.68
Net Debt Issued (Repaid)	159.84	12.37	61.69	174.91	-95.1	269.19
Issuance of Common Stock	-	-	805.26	-	442.94	-
Common Dividends Paid	-65.23	-67	-75.4	-64.85	-61.83	-58.07
Other Financing Activities	1.81	4.81	7.37	-21.67	2.48	1.14
Financing Cash Flow	96.18	-49.83	798.92	88.39	288.5	212.26
Foreign Exchange Rate Adjustments	0.16	-0.02	0.21	-0.06	0.05	0.02
Net Cash Flow	5.84	-24.09	262.11	-55.05	-39.48	95.92
Free Cash Flow	-311.08	-239.46	-207.89	-144.38	-328.91	-117.47
Free Cash Flow Margin	-8.77%	-7.94%	-8.28%	-6.50%	-18.29%	-8.01%
Free Cash Flow Per Share	-1.15	-0.89	-0.79	-0.60	-1.57	-0.65
Cash Income Tax Paid	124.72	67.35	93.8	80.37	67.85	67.36
Levered Free Cash Flow	-362.6	50.25	-628.88	-255.88	-454.1	-132.69
Unlevered Free Cash Flow	-347.03	65.5	-613.88	-245.78	-446.28	-124.58
Change in Working Capital	-150.46	-150.46	-262.15	-222.71	-158.24	20.21

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