SHE:301024 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	-85.92	-113.2	-104.84	-178.61	46.89	72.92
Depreciation & Amortization	11.51	11.51	12.99	16.54	15.08	1.81
Other Amortization	2.58	2.58	3.68	5.58	3.34	3.15
Loss (Gain) From Sale of Assets	1.96	1.96	-0.01	0.15	0.01	0.01
Asset Writedown & Restructuring Costs	31.12	31.12	4.82	45.85	-	-
Loss (Gain) From Sale of Investments	-0.49	-0.49	-1.26	-3.44	-2.5	-
Provision & Write-off of Bad Debts	30.73	30.73	56.34	-	31.17	14.42
Other Operating Activities	-59.54	8.21	2.68	1.35	2.63	0.93
Change in Accounts Receivable	21.78	21.78	19.04	92.51	-143.39	-128.06
Change in Inventory	0.58	0.58	-38.9	-	-	-
Change in Accounts Payable	-33.42	-33.42	15.16	3.62	-11.28	16.66
Change in Other Net Operating Assets	18.75	18.75	-20.92	-	0.14	-0.14
Operating Cash Flow	-63.96	-23.48	-61.01	-22.39	-62	-20.59
Capital Expenditures	-61.5	-27.16	-8.54	-13.2	-8.78	-11.26
Sale of Property, Plant & Equipment	8.79	4.52	0.2	0.01	-	0.05
Cash Acquisitions	-19.91	0	-	-39.5	-44.52	-
Investment in Securities	50.22	7.76	82.1	44.95	-127.5	-
Other Investing Activities	-0.4	-	2.81	4.89	-	-
Investing Cash Flow	-23.1	-14.87	76.57	-2.85	-180.8	-11.21
Short-Term Debt Issued	-	91.76	75.25	-	34.98	-
Long-Term Debt Issued	-	1	17.7	30	-	-
Total Debt Issued	70.83	92.76	92.95	30	34.98	-
Short-Term Debt Repaid	-	-62.38	-49.99	-	-34.98	-0.84
Long-Term Debt Repaid	-	-10.46	-7.1	-	-13.82	-
Total Debt Repaid	-98.19	-72.84	-57.09	-	-48.8	-0.84
Net Debt Issued (Repaid)	-27.36	19.93	35.86	30	-13.82	-0.84
Issuance of Common Stock	-	-	-	0.49	466.46	-
Common Dividends Paid	-3.17	-3.33	-1.34	-22.06	-0.37	-
Dividends Paid	-3.17	-3.33	-1.34	-22.06	-0.37	-
Other Financing Activities	-9.8	0.8	1.32	-14.06	0.3	-0.02
Financing Cash Flow	-40.32	17.4	35.84	-5.63	452.57	-0.86
Foreign Exchange Rate Adjustments	0.04	0.02	0.03	0.17	-0.04	-0.13
Net Cash Flow	-127.34	-20.93	51.43	-30.7	209.73	-32.79
Free Cash Flow	-125.46	-50.64	-69.56	-35.59	-70.78	-31.84
Free Cash Flow Margin	-91.31%	-36.53%	-48.07%	-26.57%	-20.74%	-10.01%
Free Cash Flow Per Share	-1.97	-0.80	-1.09	-0.56	-1.30	-0.67
Cash Interest Paid	-	-	-	-	-	0.02
Cash Income Tax Paid	6.91	11.61	8.55	-	20.68	21.97
Levered Free Cash Flow	-75.71	-6.17	8.15	16.06	-58.88	-48.85
Unlevered Free Cash Flow	-73.13	-3.31	9.99	17.67	-58.1	-48.84
Change in Working Capital	4.1	4.1	-35.41	90.19	-158.61	-113.83

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