SHE:301266 Balance Sheet

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	Jan '22 Jan 1, 2022	Dec '20 Dec 31, 2020
Cash & Equivalents	724.77	342.16	910.02	274.93	137.16	221.41
Trading Asset Securities	194.7	449.78	183.56	368.26	87.69	0.21
Cash & Short-Term Investments	919.47	791.94	1,094	643.19	224.85	221.62
Cash Growth	10.46%	-27.58%	70.02%	186.06%	1.46%	-7.02%
Accounts Receivable	1,622	1,891	1,527	1,178	701.58	504.49
Other Receivables	0.25	0.18	0.17	0.4	0.06	0.08
Receivables	1,622	1,891	1,527	1,179	701.64	504.57
Inventory	270.54	216.14	187.68	128.61	125.08	89.4
Prepaid Expenses	-	1.94	0.91	-	-	-
Other Current Assets	41.5	31.33	5.99	5.73	10.06	3.57
Total Current Assets	2,853	2,933	2,815	1,956	1,062	819.16
Property, Plant & Equipment	442.89	437.23	250.84	192.48	149.72	115.88
Long-Term Investments	18	10	3.32	4.82	5.05	5.88
Other Intangible Assets	17.87	18.22	22.97	12.86	13.25	13.48
Long-Term Deferred Tax Assets	9.9	10.35	11.79	8.94	6.61	5
Long-Term Deferred Charges	0.21	-	-	-	-	-
Other Long-Term Assets	26.4	35.82	0.25	7.63	0.32	0.25
Total Assets	3,369	3,444	3,104	2,183	1,237	959.65
Accounts Payable	286.04	515.59	375.3	325.04	147.76	122.25
Accrued Expenses	7.91	6.79	10.93	8.1	6.46	6.47
Short-Term Debt	592.12	573.21	551.27	331.15	315.79	178.34
Current Portion of Long-Term Debt	50.22	11.4	56.9	13.2	4.75	0.5
Current Income Taxes Payable	1.77	4.34	6.44	4.86	3.02	2.3
Current Unearned Revenue	34.75	14.46	1.9	4.45	1.08	2.46
Other Current Liabilities	257.48	236.17	71.85	59.1	75.98	42.32
Total Current Liabilities	1,230	1,362	1,075	745.89	554.85	354.64
Long-Term Debt	274.17	261.05	386.51	55.9	13	13.75
Long-Term Unearned Revenue	0.83	0.94	0.6	-	-	-
Long-Term Deferred Tax Liabilities	-	-	18.89	0.19	0.22	0.03
Total Liabilities	1,505	1,624	1,481	801.98	568.07	368.43
Common Stock	109.88	109.88	104	104	78	78
Additional Paid-In Capital	1,109	1,109	882.97	879.78	293.54	293.54
Retained Earnings	582.3	540.53	530	397.38	296.96	219.68
Comprehensive Income & Other	60.9	60.9	106.9	-	-	-
Total Common Equity	1,862	1,820	1,624	1,381	668.5	591.22
Minority Interest	0.97	0.52	-	-	-	-
Shareholders' Equity	1,863	1,821	1,624	1,381	668.5	591.22
Total Liabilities & Equity	3,369	3,444	3,104	2,183	1,237	959.65
Total Debt	916.51	845.66	994.68	400.25	333.54	192.59
Net Cash (Debt)	2.95	-53.72	98.89	242.95	-108.69	29.03
Net Cash Growth	-	-	-59.29%	-	-	-62.07%
Net Cash Per Share	0.03	-0.51	0.94	2.66	-1.39	0.39
Filing Date Shares Outstanding	109.88	109.88	104	104	78	73.88
Total Common Shares Outstanding	109.88	109.88	104	104	78	73.88
Working Capital	1,623	1,571	1,741	1,211	506.77	464.51
Book Value Per Share	16.95	16.56	15.61	13.28	8.57	8.00
Tangible Book Value	1,844	1,802	1,601	1,368	655.25	577.74
Tangible Book Value Per Share	16.79	16.40	15.39	13.16	8.40	7.82
Buildings	-	152.59	132.12	107.99	80.93	43.35
Machinery	-	252.13	163.16	121.93	90.93	66.07
Construction In Progress	-	117.56	36.85	27.31	30.47	50.1

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