SHE:301265 Cash Flow Statement

Financials in millions CNY. Fiscal year is January - December.

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Jan '22 Jan 1, 2022
Net Income	47.24	88.63	111.56	156.41
Depreciation & Amortization	38.08	35.83	33.16	29.95
Other Amortization	1.65	1.18	1.66	2.34
Loss (Gain) From Sale of Assets	4.37	0.01	-0.2	-0.03
Asset Writedown & Restructuring Costs	-	0.25	0.11	3.54
Loss (Gain) From Sale of Investments	-8.35	-11.05	-3.01	-3.91
Provision & Write-off of Bad Debts	-0.59	7.88	9.66	8.58
Other Operating Activities	-1.72	13.69	6.93	4.44
Change in Accounts Receivable	-15.11	-67.06	-83	-99.95
Change in Inventory	-49.38	-8.01	6.71	-5.81
Change in Accounts Payable	35.42	-35.48	2.24	-12.56
Change in Other Net Operating Assets	2.13	2.4	2.25	1.99
Operating Cash Flow	50.1	24.66	85.88	83.68
Operating Cash Flow Growth	103.13%	-71.28%	2.62%	-38.59%
Capital Expenditures	-173.87	-149.21	-41.76	-54.21
Sale of Property, Plant & Equipment	-	0.07	0.16	0.85
Investment in Securities	-5	-	-	-
Other Investing Activities	8.39	11.35	8.75	3.91
Investing Cash Flow	-170.48	-137.78	-32.85	-49.45
Short-Term Debt Issued	1.36	1.8	32.1	45.9
Total Debt Issued	1.36	1.8	32.1	45.9
Short-Term Debt Repaid	-	-	-100	-30
Long-Term Debt Repaid	-3.72	-5.44	-3.41	-1.6
Total Debt Repaid	-3.72	-5.44	-103.41	-31.6
Net Debt Issued (Repaid)	-2.36	-3.64	-71.31	14.3
Issuance of Common Stock	-	-	940.87	-
Repurchase of Common Stock	-33.51	-	-	-
Common Dividends Paid	-	-60.59	-1.39	-3.47
Dividends Paid	-	-60.59	-1.39	-3.47
Other Financing Activities	47.68	8.1	-8.76	-1.69
Financing Cash Flow	11.81	-56.14	859.42	9.14
Foreign Exchange Rate Adjustments	0.08	-0.09	-	-
Net Cash Flow	-108.5	-169.35	912.44	43.38
Free Cash Flow	-123.77	-124.55	44.12	29.47
Free Cash Flow Growth	-	-	49.70%	-68.26%
Free Cash Flow Margin	-19.30%	-17.06%	5.87%	3.77%
Free Cash Flow Per Share	-0.41	-0.41	0.19	0.13
Cash Income Tax Paid	37.07	76.69	66.04	68.41
Levered Free Cash Flow	-132.64	-156.98	3.26	-35.99
Unlevered Free Cash Flow	-129.49	-153.88	7.35	-33.19
Change in Working Capital	-30.59	-111.75	-74.01	-117.65

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