SHE:301595 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	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	73.78	87.64	84.96	58.84	42.85	73.38
Depreciation & Amortization	23.79	23.79	23.35	24.16	21.91	9.89
Other Amortization	2.75	2.75	2.34	1.9	1.71	0.69
Loss (Gain) From Sale of Assets	-0.28	-0.28	-0.17	-1.76	-0.07	-0.03
Asset Writedown & Restructuring Costs	0.06	0.06	0.24	0.66	1.51	2.72
Loss (Gain) From Sale of Investments	-1.88	-1.88	-1.82	-0.11	-0.69	-0.58
Provision & Write-off of Bad Debts	0.53	0.53	0.81	0.33	0.68	0.28
Other Operating Activities	41.04	3.35	6.43	-1.25	8.48	7
Change in Accounts Receivable	-7.33	-7.33	-11.07	-3.28	-7.03	-4.68
Change in Inventory	-26.98	-26.98	-8.24	9.78	-7.39	-25.47
Change in Accounts Payable	6.27	6.27	53.87	-28.04	16.14	-3.46
Change in Other Net Operating Assets	6.28	6.28	7.57	13.7	13.9	-2.66
Operating Cash Flow	113.3	89.47	150.56	71	90.29	60.17
Operating Cash Flow Growth	-24.75%	-40.58%	112.06%	-21.37%	50.06%	140.94%
Capital Expenditures	-224.1	-25.88	-31.57	-23.19	-24.52	-41.17
Sale of Property, Plant & Equipment	0.12	0.11	0.16	0.16	0.05	0.44
Investment in Securities	-212.3	-	-	-	29.96	-29.96
Other Investing Activities	1.36	1.88	1.82	0.11	1.02	0.24
Investing Cash Flow	-434.93	-23.89	-29.59	-22.91	6.51	-70.45
Short-Term Debt Issued	-	0	40	78.71	112	103.46
Total Debt Issued	114.1	0	40	78.71	112	103.46
Short-Term Debt Repaid	-	-20	-70.56	-107.15	-121.26	-107.15
Long-Term Debt Repaid	-	-9.02	-8.53	-9.72	-7.13	-0.03
Total Debt Repaid	-9.02	-29.02	-79.09	-116.87	-128.39	-107.18
Net Debt Issued (Repaid)	105.09	-29.01	-39.09	-38.16	-16.39	-3.72
Issuance of Common Stock	401.6	0.06	-	0.87	35.2	79.82
Common Dividends Paid	-0.43	-0.1	-1.11	-3.55	-4.32	-5.03
Other Financing Activities	-21.08	-2.98	-7.68	-1.08	0.12	-
Financing Cash Flow	485.17	-32.04	-47.88	-41.92	14.61	71.07
Foreign Exchange Rate Adjustments	0.56	1.26	0.97	9.9	-0.89	-1.93
Net Cash Flow	164.11	34.8	74.06	16.07	110.53	58.86
Free Cash Flow	-110.79	63.59	118.99	47.81	65.77	19
Free Cash Flow Growth	-	-46.56%	148.87%	-27.30%	246.20%	86.93%
Free Cash Flow Margin	-10.32%	6.24%	14.25%	7.50%	10.56%	3.48%
Free Cash Flow Per Share	-1.22	0.78	1.47	0.58	0.83	-
Cash Income Tax Paid	67.58	73.95	61.59	43.69	32.07	37.13
Levered Free Cash Flow	-	34.08	87.93	17.01	30.75	-9.24
Unlevered Free Cash Flow	-	35.45	89.97	21.07	35.47	-6.24
Change in Working Capital	-26.49	-26.49	34.42	-11.76	13.92	-33.18

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