SHE:301028 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	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	226.15	217.23	163.04	159.78	180.79	144.9
Depreciation & Amortization	42.07	42.07	44.06	42.32	31.9	29.5
Other Amortization	2.07	2.07	0.09	0.09	0.08	0.01
Loss (Gain) From Sale of Assets	0.14	0.14	1.41	0	-0.03	0
Asset Writedown & Restructuring Costs	0.07	0.07	0	0.13	0.03	0.1
Loss (Gain) From Sale of Investments	-21.41	-21.41	-17.1	-11.71	-7.93	-4.63
Provision & Write-off of Bad Debts	2.32	2.32	0.81	-0.39	1.63	0.35
Other Operating Activities	24.78	7.45	5.55	3.71	7.67	5.99
Change in Accounts Receivable	-94.64	-94.64	-30.28	33.23	-66.43	-41.7
Change in Inventory	-22.71	-22.71	7.18	21.43	-93.51	11.33
Change in Accounts Payable	84.05	84.05	88.86	-5.75	135.86	60.37
Change in Other Net Operating Assets	19.39	19.39	14.8	-	-	-
Operating Cash Flow	255.35	229.09	275.8	239.3	178.35	204.82
Operating Cash Flow Growth	11.05%	-16.93%	15.25%	34.17%	-12.92%	81.29%
Capital Expenditures	-348.77	-330.01	-108.46	-79.89	-119.26	-107.44
Sale of Property, Plant & Equipment	0.17	0.37	0.2	0.06	0.06	0.87
Investment in Securities	-104.74	-241	-395	-	-	-
Other Investing Activities	8.86	7.46	8.74	11.71	7.93	4.63
Investing Cash Flow	-444.49	-563.19	-494.52	-68.12	-111.27	-101.95
Short-Term Debt Issued	-	-	-	-	-	9
Long-Term Debt Issued	-	234	8.7	-	-	-
Total Debt Issued	269	234	8.7	-	-	9
Short-Term Debt Repaid	-	-	-	-	-9	-9
Total Debt Repaid	-	-	-	-	-9	-9
Net Debt Issued (Repaid)	269	234	8.7	-	-9	-
Issuance of Common Stock	10.38	13.62	-	-	461.67	-
Common Dividends Paid	-81.24	-77.83	-56.86	-75.78	-60.65	-40.4
Other Financing Activities	0	-	-	-0.02	-16.06	-6.86
Financing Cash Flow	198.14	169.8	-48.16	-75.8	375.96	-47.26
Foreign Exchange Rate Adjustments	0.41	0.89	-0.03	0.37	-0.43	-0.48
Net Cash Flow	9.41	-163.4	-266.91	95.75	442.61	55.13
Free Cash Flow	-93.42	-100.92	167.33	159.41	59.1	97.38
Free Cash Flow Growth	-	-	4.97%	169.73%	-39.31%	32.71%
Free Cash Flow Margin	-7.85%	-8.85%	17.46%	20.05%	6.62%	12.52%
Free Cash Flow Per Share	-0.24	-0.27	0.44	0.42	0.18	0.34
Cash Interest Paid	1.74	1.74	-	-	-	-
Cash Income Tax Paid	71.2	69.01	64.18	64.83	61.06	39.75
Levered Free Cash Flow	-148.22	-91.53	141.77	84.34	21	40.95
Unlevered Free Cash Flow	-148.22	-91.53	141.77	84.34	21	41.2
Change in Working Capital	-20.86	-20.86	77.93	45.36	-35.8	28.59

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