SHE:301568 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	Sep '25 Sep 30, 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	102.74	77.31	99.39	116.31	117.21	77.73
Depreciation & Amortization	13.78	13.78	10.96	6.9	5.1	2.54
Other Amortization	0.89	0.89	0.38	0.33	0.59	0.69
Loss (Gain) From Sale of Assets	-0.05	-0.05	-	-0.08	-0.01	-
Asset Writedown & Restructuring Costs	0	0	0	0.01	0.53	0.57
Loss (Gain) From Sale of Investments	-10.25	-10.25	-2.31	-0.95	-0.7	-1.97
Provision & Write-off of Bad Debts	-0.3	-0.3	2.3	0.36	-1.05	0.58
Other Operating Activities	12.56	1.28	1	0.64	0.44	-0.39
Change in Accounts Receivable	-12.87	-12.87	-7.22	3.82	-5.68	-22.49
Change in Inventory	-66.71	-66.71	14.15	-10.29	-48.34	-28.77
Change in Accounts Payable	35.71	35.71	-32.88	20.17	35.41	19.8
Change in Other Net Operating Assets	0.3	0.3	0.73	0.71	0.68	0.49
Operating Cash Flow	75.55	38.84	85.85	138.96	104.19	48.48
Operating Cash Flow Growth	49.01%	-54.76%	-38.22%	33.38%	114.92%	4.48%
Capital Expenditures	-177.4	-142.67	-9.36	-26.89	-57.97	-4.71
Sale of Property, Plant & Equipment	0.06	0.06	-	0.05	0.09	-
Investment in Securities	-6	-36	-	-	-	40
Other Investing Activities	7.58	10.86	2.45	1.01	0.74	2.16
Investing Cash Flow	-175.77	-167.75	-6.91	-25.84	-57.14	37.45
Long-Term Debt Issued	-	-	558.59	-	-	-
Long-Term Debt Repaid	-	-3.21	-1.87	-1.98	-	-
Net Debt Issued (Repaid)	-3.21	-3.21	556.72	-1.98	-	-
Repurchase of Common Stock	-9.91	-9.91	-	-	-	-
Common Dividends Paid	-57.45	-70.22	-	-58.08	-27.1	-19.36
Dividends Paid	-57.45	-70.22	-	-58.08	-27.1	-19.36
Other Financing Activities	-14.01	-1.13	-33	-1.95	-2.44	-
Financing Cash Flow	-84.56	-84.46	523.72	-62.01	-29.55	-19.36
Foreign Exchange Rate Adjustments	-0.04	0	-	-	-	-
Net Cash Flow	-184.83	-213.38	602.66	51.12	17.5	66.57
Free Cash Flow	-101.86	-103.83	76.49	112.07	46.21	43.77
Free Cash Flow Growth	-	-	-31.75%	142.50%	5.58%	9.37%
Free Cash Flow Margin	-22.94%	-29.78%	20.79%	28.93%	12.98%	17.30%
Free Cash Flow Per Share	-0.99	-1.01	0.96	1.45	0.60	0.56
Cash Income Tax Paid	23.28	17.63	44.76	30.28	27.83	25.23
Levered Free Cash Flow	-142.76	-118.31	43.22	68.39	18.78	28.8
Unlevered Free Cash Flow	-142.65	-118.23	43.26	68.47	18.92	28.8
Change in Working Capital	-43.83	-43.83	-25.87	15.45	-17.93	-31.28

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