SHE:301622 Cash Flow Statement

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Net Income	131.41	177.28	138.34	199.29	127.82
Depreciation & Amortization	76.24	50.52	37.47	26.42	16.54
Other Amortization	19.33	12.3	4.88	4.2	4.9
Loss (Gain) From Sale of Assets	-0.44	-0.31	-0.23	-0.07	0.2
Asset Writedown & Restructuring Costs	38.81	0.96	0.16	12.91	2.14
Loss (Gain) From Sale of Investments	-2.59	-	-0.35	4.93	-0.74
Provision & Write-off of Bad Debts	-	6.52	-1.63	-0	-0
Other Operating Activities	14.47	25.62	16.47	13.83	5.27
Change in Accounts Receivable	-115.61	-202.18	1.64	-187.64	-146.14
Change in Inventory	-209.34	-100.54	42.69	-130.15	-51.84
Change in Accounts Payable	163.52	162.21	-96.75	136.03	129.64
Operating Cash Flow	112.76	128.2	154.54	80.75	83.44
Operating Cash Flow Growth	-12.04%	-17.04%	91.38%	-3.22%	1275.14%
Capital Expenditures	-295.99	-142.32	-196.3	-100.57	-70.18
Sale of Property, Plant & Equipment	0	0.01	-	0.09	2.02
Cash Acquisitions	-	-	-	-	-5.39
Investment in Securities	-4.3	-	-	65	-15
Other Investing Activities	2.62	-	3.21	-7.82	0.74
Investing Cash Flow	-297.66	-142.32	-193.08	-43.3	-87.81
Long-Term Debt Issued	112.98	321.37	259.65	230.63	14.83
Long-Term Debt Repaid	-191.63	-399.79	-169.93	-92.75	-34.75
Net Debt Issued (Repaid)	-78.65	-78.42	89.72	137.89	-19.93
Issuance of Common Stock	-	593.74	-	-	-
Common Dividends Paid	-47.93	-8.39	-6.74	-38.36	-1.39
Dividends Paid	-47.93	-8.39	-6.74	-38.36	-1.39
Other Financing Activities	-4.01	-20.55	-3.29	-8.5	-3.44
Financing Cash Flow	-130.59	486.38	79.68	91.03	-24.76
Foreign Exchange Rate Adjustments	-5.02	0.98	1.73	0.19	-4.79
Net Cash Flow	-320.52	473.23	42.87	128.66	-33.93
Free Cash Flow	-183.23	-14.13	-41.76	-19.82	13.26
Free Cash Flow Margin	-12.69%	-1.19%	-4.39%	-1.75%	1.98%
Free Cash Flow Per Share	-1.57	-0.16	-0.48	-0.23	0.15
Cash Income Tax Paid	-14.48	-22.79	-7.14	-5.59	-13.44
Levered Free Cash Flow	-146.46	-42.02	-165.6	13.92	21.49
Unlevered Free Cash Flow	-146.46	-38.35	-160.82	17.27	22.88
Change in Working Capital	-164.46	-144.68	-40.56	-180.74	-72.67

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