SHE:301335 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	42.26	45.96	76.77	128.64	107.43
Depreciation & Amortization	81.85	50.21	31.78	27.29	25.43
Other Amortization	7.63	11.59	9.05	4.67	4.01
Loss (Gain) From Sale of Assets	0.2	-0.01	-0.06	-0.03	-
Asset Writedown & Restructuring Costs	29.44	0.05	0.01	0.02	0.01
Loss (Gain) From Sale of Investments	-15.61	-15.36	-4.3	11.2	-16.84
Provision & Write-off of Bad Debts	-	6.84	2.07	-0.85	5.17
Other Operating Activities	33.49	27.91	30.1	-7.32	31.55
Change in Accounts Receivable	-158.58	-206.19	126.78	-104.68	-115.51
Change in Inventory	-80.77	215.59	-282.7	-190.97	-38.5
Change in Accounts Payable	95.46	32.39	28.16	-39.72	25.19
Change in Other Net Operating Assets	12.51	12.59	-	-	-
Operating Cash Flow	41.3	176.52	16.24	-171.62	24.04
Operating Cash Flow Growth	-76.60%	987.22%	-	-	-52.24%
Capital Expenditures	-125.92	-125.22	-56.3	-18.65	-50.11
Sale of Property, Plant & Equipment	2.1	0.27	0.01	0.03	0.03
Cash Acquisitions	-	-	1.16	-	-
Investment in Securities	-31.71	-126.82	-150.36	-392.66	17.94
Other Investing Activities	-	-	-	-	5.26
Investing Cash Flow	-155.54	-251.78	-205.49	-411.27	-26.87
Long-Term Debt Issued	844	544.45	735.44	468.59	378.48
Total Debt Issued	844	544.45	735.44	468.59	378.48
Long-Term Debt Repaid	-702.64	-547.69	-585.82	-476.63	-334.34
Total Debt Repaid	-702.64	-547.69	-585.82	-476.63	-334.34
Net Debt Issued (Repaid)	141.36	-3.24	149.62	-8.04	44.14
Issuance of Common Stock	8.12	-	-	1,035	-
Repurchase of Common Stock	-	-74.54	-	-	-
Common Dividends Paid	-40.38	-68.24	-64.59	-10.66	-7.66
Other Financing Activities	-41.47	2.72	-2.75	-19.09	0.09
Financing Cash Flow	67.62	-143.29	82.28	996.8	36.58
Foreign Exchange Rate Adjustments	-7.03	10.92	-1.97	24.19	-7.52
Net Cash Flow	-53.64	-207.63	-108.95	438.09	26.22
Free Cash Flow	-84.62	51.3	-40.06	-190.27	-26.07
Free Cash Flow Margin	-2.82%	1.86%	-1.97%	-10.08%	-1.41%
Free Cash Flow Per Share	-0.65	0.41	-0.32	-1.95	-0.28
Cash Income Tax Paid	-81.01	-65.71	-54.39	-76.35	-89.97
Levered Free Cash Flow	-95.68	65.92	-87.88	-229.92	-83.93
Unlevered Free Cash Flow	-95.68	74.94	-74.82	-223.18	-78.19
Change in Working Capital	-137.97	49.33	-129.17	-335.24	-132.73

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