SHE:301089 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	-69.66	-19.88	243.07	286.54	65.71
Depreciation & Amortization	66.27	47.66	46.59	40.52	30.92
Other Amortization	0.88	0.88	0.52	0.47	0.57
Loss (Gain) From Sale of Assets	-	0.01	-	-0.03	-
Asset Writedown & Restructuring Costs	16.39	1.42	4.22	1.03	1.34
Loss (Gain) From Sale of Investments	-4.12	-1.55	-7.12	-5.77	-0.63
Provision & Write-off of Bad Debts	-	4.08	4.48	-5.11	2.28
Other Operating Activities	12.62	9.92	11.11	12.48	9.5
Change in Accounts Receivable	-15.07	72.83	-57.67	-100.76	-27.49
Change in Inventory	-15.35	14.55	37.75	-72.92	-21.38
Change in Accounts Payable	-14.45	-19.28	-264.08	172.6	-61.71
Change in Unearned Revenue	-	-	-	-	16.83
Change in Other Net Operating Assets	-	-	-	-	40.99
Operating Cash Flow	-26.19	102.67	26.95	268.85	58.19
Operating Cash Flow Growth	-	280.91%	-89.98%	361.99%	-51.51%
Capital Expenditures	-44.45	-83.91	-185.22	-148.33	-112.73
Sale of Property, Plant & Equipment	-	0.6	0.04	0.08	10
Investment in Securities	114.82	-60	56.57	-20.4	-220
Other Investing Activities	0.17	3.43	-	6.24	-
Investing Cash Flow	70.54	-139.88	-128.61	-162.41	-322.73
Short-Term Debt Issued	-	-	-	90	131.4
Total Debt Issued	-	-	-	90	131.4
Short-Term Debt Repaid	-	-	-	-	-193.82
Long-Term Debt Repaid	-	-0.94	-40	-115.42	-44.93
Total Debt Repaid	-	-0.94	-40	-115.42	-238.75
Net Debt Issued (Repaid)	-	-0.94	-40	-25.42	-107.35
Issuance of Common Stock	-	-	21.6	-	558.81
Common Dividends Paid	-	-31.64	-50.67	-14.98	-7.92
Dividends Paid	-	-31.64	-50.67	-14.98	-7.92
Other Financing Activities	-1.21	-	-	-	-11.3
Financing Cash Flow	-1.21	-32.57	-69.07	-40.4	432.23
Foreign Exchange Rate Adjustments	-0.29	0.83	0.11	0.97	-0.73
Net Cash Flow	42.86	-68.95	-170.62	67.01	166.97
Free Cash Flow	-70.64	18.76	-158.27	120.52	-54.53
Free Cash Flow Margin	-18.67%	4.45%	-18.94%	15.36%	-10.85%
Free Cash Flow Per Share	-0.56	0.15	-1.26	0.95	-0.55
Cash Income Tax Paid	17.3	-7.98	237	56.09	20.74
Levered Free Cash Flow	-9.12	34.73	-156.56	106.83	-139.19
Unlevered Free Cash Flow	-9.12	34.76	-156.35	108.94	-133.48
Change in Working Capital	-48.56	60.14	-275.92	-61.28	-51.49

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.