SHE:301282 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	90.4	80.19	42.41	141.08	100.29
Depreciation & Amortization	125.84	95.71	75.28	65.09	53.56
Other Amortization	14.46	2.51	1.11	0.81	0.72
Loss (Gain) From Sale of Assets	-0.39	0.54	0.32	1.32	0.82
Asset Writedown & Restructuring Costs	1.36	0.84	1.96	20.96	15.25
Loss (Gain) From Sale of Investments	-0.75	-8.57	-11.66	-2.96	0.51
Provision & Write-off of Bad Debts	4.38	6.98	4.92	-	-
Other Operating Activities	34.2	23.75	19.75	0.52	14.28
Change in Accounts Receivable	-308.96	-307.61	-211.38	-181.98	-177.82
Change in Inventory	-115.66	-44.53	-1.26	-76.65	-79.97
Change in Accounts Payable	282.91	191.5	104.68	98.02	174.69
Change in Other Net Operating Assets	28.36	12.94	2.04	-	-
Operating Cash Flow	149.64	49.53	23.54	63.72	104.24
Operating Cash Flow Growth	202.09%	110.46%	-63.06%	-38.88%	60.02%
Capital Expenditures	-386.08	-203.96	-213.68	-150.82	-84.94
Sale of Property, Plant & Equipment	0.01	0.28	0.04	0.29	-
Cash Acquisitions	-	-29.64	-	-	-
Investment in Securities	79.29	200	10	-303.62	-6.38
Other Investing Activities	3.81	7.79	33.36	0.06	-
Investing Cash Flow	-302.97	-25.52	-170.29	-454.1	-91.32
Short-Term Debt Issued	-	-	288.45	213.69	-
Long-Term Debt Issued	251.22	164.02	-	-	207.73
Total Debt Issued	251.22	164.02	288.45	213.69	207.73
Short-Term Debt Repaid	-	-	-56.72	-408.81	-
Long-Term Debt Repaid	-190.05	-225.63	-11.43	-39.8	-205.05
Total Debt Repaid	-190.05	-225.63	-68.16	-448.61	-205.05
Net Debt Issued (Repaid)	61.16	-61.6	220.3	-234.92	2.68
Issuance of Common Stock	0.15	-	-	1,043	-
Repurchase of Common Stock	-	-30.01	-	-	-
Common Dividends Paid	-41.59	-34.42	-79.47	-5.52	-7.87
Other Financing Activities	-0.05	-0.21	-	-30.21	-2.2
Financing Cash Flow	19.67	-126.25	140.83	772.09	-7.38
Foreign Exchange Rate Adjustments	-0.38	5.26	0.11	2.03	-1.51
Net Cash Flow	-134.04	-96.98	-5.81	383.73	4.04
Free Cash Flow	-236.44	-154.42	-190.15	-87.11	19.3
Free Cash Flow Margin	-11.47%	-9.65%	-14.29%	-5.82%	1.45%
Free Cash Flow Per Share	-1.57	-1.10	-1.25	-0.69	0.17
Cash Interest Paid	-	0.21	-	-	-
Cash Income Tax Paid	-51.1	-21.31	-26.93	-20.15	-62.11
Levered Free Cash Flow	-285.05	102.12	-74.34	-201.25	43.22
Unlevered Free Cash Flow	-282.66	104.89	-70.87	-196.61	50.2
Change in Working Capital	-119.86	-152.41	-110.55	-163.11	-81.19

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