SHE:301458 Cash Flow Statement

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	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	118.14	105.55	89.92	86.25	112.44	70.64
Depreciation & Amortization	47.87	47.87	41.6	10.64	12.03	7.59
Other Amortization	6.31	6.31	4.69	-	-	-
Loss (Gain) From Sale of Assets	1.03	1.03	0.42	-	-	-
Asset Writedown & Restructuring Costs	6.07	6.07	7.14	-	-	-
Loss (Gain) From Sale of Investments	-0.46	-0.46	-0.71	-	-	-
Stock-Based Compensation	11.49	11.49	10.75	-	-	-
Provision & Write-off of Bad Debts	2.38	2.38	0.56	-	-	-
Other Operating Activities	-14.33	-1.41	-6.21	22.83	7.06	14
Change in Accounts Receivable	-30.75	-30.75	-32.99	-	-	-
Change in Inventory	-3.14	-3.14	11.06	-	-	-
Change in Accounts Payable	17.72	17.72	13.94	-	-	-
Change in Other Net Operating Assets	-	-	0.01	-	-	-
Operating Cash Flow	159.5	159.83	138.39	119.73	131.53	92.23
Operating Cash Flow Growth	11.55%	15.50%	15.58%	-8.97%	42.62%	-
Capital Expenditures	-150.27	-135.9	-133.19	-71.05	-83.35	-58.71
Sale of Property, Plant & Equipment	0.89	0.87	0.12	0.59	0.22	0.25
Investment in Securities	79.48	79.48	-140.88	-23	-	-
Other Investing Activities	-34.44	-	0.14	0.49	-0.05	0.07
Investing Cash Flow	-104.33	-55.54	-273.81	-92.97	-83.18	-58.4
Long-Term Debt Issued	-	-	-	-	19.28	10.1
Long-Term Debt Repaid	-	-13.91	-10.9	-29.85	-2.47	-23.07
Net Debt Issued (Repaid)	-13.94	-13.91	-10.9	-29.85	16.81	-12.97
Issuance of Common Stock	693.33	-	-	260.27	27.61	-
Common Dividends Paid	-0.02	-0.02	-0.02	-0.36	-0.61	-0.95
Other Financing Activities	-52.68	-7.16	-9.09	-34.93	-26.91	-3.64
Financing Cash Flow	626.69	-21.1	-20	195.13	16.89	-17.56
Foreign Exchange Rate Adjustments	1.79	1.52	1.24	15.94	-0.58	-4.87
Net Cash Flow	683.66	84.72	-154.19	237.83	64.66	11.4
Free Cash Flow	9.24	23.94	5.2	48.68	48.18	33.52
Free Cash Flow Growth	-	360.43%	-89.32%	1.03%	43.77%	-
Free Cash Flow Margin	1.35%	3.63%	0.92%	8.92%	8.56%	8.21%
Free Cash Flow Per Share	0.04	0.12	0.03	0.25	0.31	0.26
Cash Income Tax Paid	28.78	26.43	40.28	16.41	22.02	10.66
Levered Free Cash Flow	-	-27.72	-31.72	-39	7.52	-
Unlevered Free Cash Flow	-	-26.12	-30.82	-37.76	9.04	-
Change in Net Working Capital	-	24.91	7.33	44.53	8.12	-

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