SHE:301616 Balance Sheet

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

Millions CNY. Fiscal year is Jan - Dec.

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	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	399.83	399.15	271.2	144.21	139.6	118.11
Trading Asset Securities	-	38.03	-	-	-	-
Cash & Short-Term Investments	399.83	437.18	271.2	144.21	139.6	118.11
Cash Growth	-32.63%	61.20%	88.06%	3.30%	18.20%	86.84%
Accounts Receivable	351.37	360.72	318.09	288.6	274.17	230.4
Other Receivables	0.71	0.68	0.71	0.55	0.48	0.58
Receivables	352.08	361.4	318.8	289.16	274.66	230.98
Inventory	276.63	261.31	261.74	208.3	204.1	257.38
Other Current Assets	8.72	13.15	20.13	28.85	13.87	11.44
Total Current Assets	1,037	1,073	871.88	670.51	632.23	617.91
Property, Plant & Equipment	495.52	491.34	486.65	443.61	474.41	482.24
Long-Term Investments	13.2	13.2	13.2	13.2	13.2	13.2
Other Intangible Assets	129.08	129.95	89.68	92.66	94.92	52.61
Long-Term Deferred Tax Assets	8.21	7.2	31.81	6.41	6.94	5.46
Long-Term Deferred Charges	1.74	1.8	1.99	2.31	2.72	2.72
Other Long-Term Assets	163.34	112.37	24.26	3.55	1.01	16.13
Total Assets	1,848	1,829	1,519	1,232	1,225	1,190
Accounts Payable	155.48	158.48	173.49	107.29	97.89	118.33
Accrued Expenses	30.45	48.11	46.79	45.22	43.12	49.92
Short-Term Debt	115.19	87.84	141.47	145.33	214.89	177.98
Current Portion of Long-Term Debt	3.82	33.31	10	0.1	49.3	-
Current Portion of Leases	-	-	6.6	4.09	4.4	3.91
Current Income Taxes Payable	7.12	13.71	28.38	2.5	5.91	9.04
Current Unearned Revenue	3.61	3.8	3.59	5.08	4.68	8.41
Other Current Liabilities	0.68	0.65	111.86	4.42	5.13	10.86
Total Current Liabilities	316.35	345.9	522.18	314.04	425.32	378.45
Long-Term Debt	29.3	-	39.3	58.9	9.3	49.3
Long-Term Leases	9.11	10.14	9.42	8.42	11.64	12.24
Long-Term Unearned Revenue	26.7	21.61	20.46	19.36	20.09	13.79
Long-Term Deferred Tax Liabilities	0.01	0.01	-	-	-	-
Other Long-Term Liabilities	4.29	4.35	3.31	2.22	2.15	3.01
Total Liabilities	385.76	382	594.68	402.95	468.49	456.79
Common Stock	80	80	60	60	60	60
Additional Paid-In Capital	858	857.85	520.92	519.11	517.31	515.5
Retained Earnings	521.6	506	341.18	248.24	177.94	156.36
Comprehensive Income & Other	-	-	-	-	-0	0
Total Common Equity	1,460	1,444	922.1	827.35	755.25	731.86
Minority Interest	3	3.03	2.7	1.94	1.68	1.61
Shareholders' Equity	1,463	1,447	924.8	829.3	756.93	733.47
Total Liabilities & Equity	1,848	1,829	1,519	1,232	1,225	1,190
Total Debt	157.43	131.29	206.78	216.84	289.53	243.43
Net Cash (Debt)	242.4	305.89	64.42	-72.64	-149.93	-125.32
Net Cash Growth	-38.75%	374.83%	-	-	-	-
Net Cash Per Share	3.03	4.08	1.07	-1.21	-2.50	-2.08
Filing Date Shares Outstanding	79.99	80	60	60	60	60
Total Common Shares Outstanding	79.99	80	60	60	60	60
Working Capital	720.91	727.14	349.69	356.48	206.91	239.45
Book Value Per Share	18.25	18.05	15.37	13.79	12.59	12.20
Tangible Book Value	1,331	1,314	832.42	734.69	660.33	679.25
Tangible Book Value Per Share	16.63	16.42	13.87	12.24	11.01	11.32
Buildings	-	-	231.19	231	231	231
Machinery	-	-	642.59	588.07	582.02	545.16
Construction In Progress	-	-	21.36	1.54	5.9	4.94
Order Backlog	-	-	-	-	136.47	166.5

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