SHE:301515 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	Jan '23 Jan 1, 2023	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	5.29	14.42	83.1	73.93	71.68	65.29
Depreciation & Amortization	12.16	12.16	9.76	9.91	10.47	6.21
Other Amortization	0.73	0.73	0.23	0.2	0.09	0.07
Loss (Gain) From Sale of Assets	-0.08	-0.08	-17.82	0.02	-0.01	-
Asset Writedown & Restructuring Costs	48.48	48.48	36.93	32.55	1.95	1.09
Loss (Gain) From Sale of Investments	-0.96	-0.96	-1.2	-	-0.04	-0.38
Provision & Write-off of Bad Debts	-	-	-	-	10.9	12.44
Other Operating Activities	-48.64	-5.18	4.19	4.73	4.42	3.54
Change in Accounts Receivable	-71.8	-71.8	-163.52	-163.48	-62.3	-82.42
Change in Inventory	90.87	90.87	-84.07	29.5	-11.83	-26.3
Change in Accounts Payable	-94.07	-94.07	27.25	67.78	2.48	76.8
Change in Other Net Operating Assets	3.27	3.27	-0.76	-	-	-
Operating Cash Flow	-63.53	-10.94	-114.32	49.94	26.68	54.26
Operating Cash Flow Growth	-	-	-	87.20%	-50.84%	-
Capital Expenditures	-36.38	-37	-28.74	-7.06	-17.87	-7.6
Sale of Property, Plant & Equipment	-	-	41.06	0	0.37	0.02
Investment in Securities	-155	-44	-	-	0.24	7.18
Other Investing Activities	23.02	12.73	-90.77	0.2	-	0.07
Investing Cash Flow	-168.36	-68.27	-78.45	-6.85	-17.25	-0.33
Long-Term Debt Issued	-	225.2	170.05	146	137.91	108
Long-Term Debt Repaid	-	-189.16	-145.6	-144.56	-123.9	-117.02
Net Debt Issued (Repaid)	75.94	36.04	24.45	1.44	14.01	-9.02
Issuance of Common Stock	-	-	715.06	-	-	-
Repurchase of Common Stock	-23.78	-23.78	-	-	-	-
Common Dividends Paid	-40.82	-40.55	-3.5	-6.65	-14.94	-12.63
Other Financing Activities	12.45	43.1	-22.36	-2.87	-2.72	-0.06
Financing Cash Flow	23.79	14.82	713.65	-8.08	-3.65	-21.71
Foreign Exchange Rate Adjustments	0.01	0.01	0.01	0.05	-0.01	-0.14
Net Cash Flow	-208.09	-64.39	520.9	35.05	5.76	32.08
Free Cash Flow	-99.92	-47.94	-143.06	42.88	8.81	46.66
Free Cash Flow Growth	-	-	-	386.84%	-81.12%	-
Free Cash Flow Margin	-14.23%	-6.36%	-16.98%	5.58%	1.29%	8.29%
Free Cash Flow Per Share	-1.01	-0.48	-1.68	0.57	0.12	0.62
Cash Income Tax Paid	60.37	54.08	48.96	37.57	28.3	23.12
Levered Free Cash Flow	-100.85	-57.48	-170.4	27.98	-42.53	-
Unlevered Free Cash Flow	-96.98	-53.54	-167.78	30.97	-39.77	-
Change in Net Working Capital	68.84	29.55	190.43	23.65	80.31	-

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