SHE:301376 Balance Sheet

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

Millions CNY. Fiscal year is Jan - Dec.

Assets

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Dec '21 Dec 31, 2021
Cash & Equivalents	723.34	666.68	687.05	726.22	1,039	513.12
Short-Term Investments	-	1,221	411.49	277.15	87.96	94.02
Trading Asset Securities	507.49	575.63	387.56	460.64	6.65	15.75
Cash & Short-Term Investments	1,231	2,464	1,486	1,464	1,134	622.89
Cash Growth	-5.52%	65.78%	1.51%	29.12%	82.03%	97.42%
Accounts Receivable	826.74	770.47	282.71	190.46	143.18	125.22
Other Receivables	237.13	380.73	413.76	130.75	49.02	67.75
Receivables	1,064	1,151	696.47	321.22	192.2	192.97
Inventory	1,476	1,277	1,324	879.47	689	1,052
Other Current Assets	1,537	133.23	96.84	492.74	187.8	231.72
Total Current Assets	5,308	5,025	3,603	3,157	2,203	2,099
Property, Plant & Equipment	922.19	941.88	845.86	762.55	837.28	934.62
Long-Term Investments	411.06	514.35	1,619	1,540	323.88	268.42
Other Intangible Assets	68.15	15.4	12.46	9.78	8.93	7.3
Long-Term Accounts Receivable	107.46	118.6	-	-	-	-
Long-Term Deferred Tax Assets	81.12	72.17	67.29	56.98	35.07	30.55
Long-Term Deferred Charges	6.09	7.2	10.3	4.8	1.85	2.13
Other Long-Term Assets	125.18	129.53	113.72	49.91	67.73	83.22
Total Assets	7,029	6,825	6,272	5,581	3,478	3,426

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Dec '21 Dec 31, 2021
Accounts Payable	546.6	536.47	496.54	391.41	241.55	293.82
Accrued Expenses	42.11	352.48	292.34	245.62	142.42	207.69
Short-Term Debt	1,499	1,297	1,284	912.12	340.95	380.02
Current Portion of Leases	163.8	170.88	158.29	147.31	121.2	99.1
Current Income Taxes Payable	135.94	23.38	21.51	28.28	19.76	10.93
Current Unearned Revenue	28.55	24.99	41.16	53.79	44.43	54.49
Other Current Liabilities	255.04	92.83	54.86	30.57	27.2	18.98
Total Current Liabilities	2,671	2,498	2,349	1,809	937.51	1,065
Long-Term Debt	24.62	38.13	-	-	-	-
Long-Term Leases	897.56	910.99	685.68	649.77	732.6	817.44
Long-Term Deferred Tax Liabilities	0.32	-	-	-	0.28	3.13
Other Long-Term Liabilities	-	-	10.17	1.49	-	-
Total Liabilities	3,593	3,447	3,045	2,460	1,670	1,886

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Dec '21 Dec 31, 2021
Common Stock	402.47	402.47	401.5	401.5	361.35	361.35
Additional Paid-In Capital	1,520	1,520	1,521	1,504	651.84	651.84
Retained Earnings	1,542	1,466	1,291	1,198	785.14	535.03
Treasury Stock	-43.87	-43.87	-	-	-	-
Comprehensive Income & Other	15.65	31.89	14.31	17.68	8.85	-8.26
Shareholders' Equity	3,436	3,377	3,227	3,121	1,807	1,540
Total Liabilities & Equity	7,029	6,825	6,272	5,581	3,478	3,426

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Dec '21 Dec 31, 2021
Total Debt	2,585	2,417	2,128	1,709	1,195	1,297
Net Cash (Debt)	-1,354	46.49	-641.96	-245.2	-60.92	-673.66
Net Cash Growth	-	-	-	-	-	-
Net Cash Per Share	-3.39	0.12	-1.60	-0.64	-0.17	-1.86
Filing Date Shares Outstanding	400.78	400.78	399.95	401.5	361.35	361.35
Total Common Shares Outstanding	400.78	400.78	401.5	401.5	361.35	361.35
Working Capital	2,637	2,527	1,254	1,348	1,265	1,034
Book Value Per Share	8.57	8.43	8.04	7.77	5.00	4.26
Tangible Book Value	3,368	3,362	3,215	3,111	1,798	1,533
Tangible Book Value Per Share	8.40	8.39	8.01	7.75	4.98	4.24
Machinery	-	91.04	85.83	62.43	56.53	45.24
Construction In Progress	-	-	0.48	-	-	2.96