SHE:301108 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	77.4	19.46	115.2	140.97	220.05
Depreciation & Amortization	51.82	46.58	39.06	34.41	30.81
Other Amortization	2.77	1.12	0.12	-	-
Loss (Gain) From Sale of Assets	-0.36	0.03	-0.32	-1.15	-0.29
Asset Writedown & Restructuring Costs	12.24	17.49	10.51	11.46	0.42
Loss (Gain) From Sale of Investments	-11.09	-13.31	-29.13	-12.93	-
Provision & Write-off of Bad Debts	-	8.12	-1.23	0.79	0.67
Other Operating Activities	14.02	-2.63	-4.98	-6.74	5.88
Change in Accounts Receivable	-182.88	21.05	-29.87	36.39	-6.34
Change in Inventory	-20.54	-13.39	-6.33	76.74	-43.14
Change in Accounts Payable	175.8	-26.87	-10.84	-46.66	-12.36
Change in Other Net Operating Assets	-11.84	13.69	-1.68	65.52	-3.26
Operating Cash Flow	99.17	75.12	83.51	299.02	200.18
Operating Cash Flow Growth	32.02%	-10.05%	-72.07%	49.38%	6.73%
Capital Expenditures	-367.95	-96.23	-85.05	-29.91	-72.59
Sale of Property, Plant & Equipment	2.75	0.62	0.38	0.35	0.12
Investment in Securities	478.96	-211.12	-311.78	-570	-
Other Investing Activities	46.68	36.18	4.84	2.99	-5
Investing Cash Flow	160.44	-270.56	-391.61	-596.57	-77.47
Long-Term Debt Repaid	-	-10.54	-7.83	-	-45
Net Debt Issued (Repaid)	-	-10.54	-7.83	-	-45
Issuance of Common Stock	-	-	-	-	1,056
Repurchase of Common Stock	-	-20.06	-	-	-
Common Dividends Paid	-19.3	-29.16	-40.6	-60.91	-0.26
Other Financing Activities	-74.11	7.75	9.99	6.75	-23.46
Financing Cash Flow	-93.4	-52.01	-38.45	-54.16	987.26
Foreign Exchange Rate Adjustments	-2.58	1.64	0.53	0.61	-3.62
Net Cash Flow	163.63	-245.81	-346.02	-351.11	1,106
Free Cash Flow	-268.78	-21.11	-1.54	269.1	127.59
Free Cash Flow Growth	-	-	-	110.91%	51.25%
Free Cash Flow Margin	-34.82%	-3.86%	-0.25%	40.37%	12.96%
Free Cash Flow Per Share	-2.37	-0.19	-0.01	2.37	1.46
Cash Income Tax Paid	-35.44	-6.77	9.01	14.07	-35.75
Levered Free Cash Flow	-496.42	-49.33	-4.2	146.82	14.34
Unlevered Free Cash Flow	-496.42	-48.85	-3.57	147.98	15.35
Change in Working Capital	-47.64	-1.74	-45.71	132.21	-57.36

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