SHE:301128 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	170.63	97.55	55.75	38.42	55.17
Depreciation & Amortization	62.91	49.06	39.67	26.46	18.78
Other Amortization	6.39	4.99	2.08	1.54	2.7
Loss (Gain) From Sale of Assets	-0.53	0.36	-0.54	0.28	0.19
Asset Writedown & Restructuring Costs	24.68	1.36	0.05	0.21	12.62
Loss (Gain) From Sale of Investments	-3.84	-4.65	-14.06	-10.19	-2.98
Provision & Write-off of Bad Debts	-	9.8	5.99	0.93	-
Other Operating Activities	17.72	51.08	32.78	10.73	0.57
Change in Accounts Receivable	-167.08	-199.39	-144	9.06	-25.17
Change in Inventory	-51.33	-236.07	-37.05	-33.52	-33.47
Change in Accounts Payable	75.87	276.29	72.3	15.18	9.03
Operating Cash Flow	133.15	47.4	10.68	55.9	44.36
Operating Cash Flow Growth	180.90%	343.82%	-80.89%	26.01%	36.21%
Capital Expenditures	-117.97	-67.91	-36.32	-74.91	-52.9
Sale of Property, Plant & Equipment	3.04	2.56	2.17	5.47	0.06
Cash Acquisitions	-125.4	-	-19.16	-15.96	-
Investment in Securities	-55.88	264.34	-178	-104.3	-1.7
Other Investing Activities	1.97	5.21	8.19	9.34	2.98
Investing Cash Flow	-294.23	204.2	-223.12	-180.36	-51.56
Short-Term Debt Issued	-	70	-	-	-
Long-Term Debt Issued	380.61	0.05	-	-	-
Total Debt Issued	380.61	70.05	-	-	-
Long-Term Debt Repaid	-77.68	-38.06	-23.58	-17.41	-8.99
Total Debt Repaid	-77.68	-38.06	-23.58	-17.41	-8.99
Net Debt Issued (Repaid)	302.93	31.99	-23.58	-17.41	-8.99
Issuance of Common Stock	-	-	-	-	511.58
Common Dividends Paid	-71.45	-52.56	-37.09	-37.06	-
Other Financing Activities	-93.35	-16.6	-	-9.15	-4.47
Financing Cash Flow	138.12	-37.17	-60.67	-63.62	498.11
Foreign Exchange Rate Adjustments	0.02	0.09	0.28	-	-
Net Cash Flow	-22.94	214.52	-272.82	-188.07	490.91
Free Cash Flow	15.18	-20.51	-25.64	-19.01	-8.54
Free Cash Flow Margin	0.83%	-1.82%	-3.80%	-4.16%	-2.02%
Free Cash Flow Per Share	0.15	-0.20	-0.25	-0.18	-0.11
Cash Income Tax Paid	88.18	60.45	45.07	20.9	23.41
Levered Free Cash Flow	-13.46	-71.74	-62.65	-67.99	-31.62
Unlevered Free Cash Flow	-13.46	-69.18	-60.84	-67.56	-31.26
Change in Working Capital	-144.81	-162.15	-111.05	-12.47	-42.7

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