当前位置:首页 - 行情中心 - 森源电气(002358) - 财务分析 - 现金流量表

森源电气

(002358)

  

流通市值:48.91亿  总市值:48.91亿
流通股本:9.30亿   总股本:9.30亿

现金流量表

报告期2025-06-302025-03-312024-12-312024-09-30
公司类型通用通用通用通用
一、经营活动产生的现金流量:
  销售商品、提供劳务收到的现金1,390,663,202.56630,363,196.122,256,630,934.011,472,667,833.06
  收到其他与经营活动有关的现金79,702,360.5432,966,831.33135,680,103.1897,049,908.35
  经营活动现金流入小计1,470,365,563.1663,330,027.452,392,311,037.191,569,717,741.41
  购买商品、接受劳务支付的现金1,136,621,501.82433,505,096.371,547,404,922.511,008,733,202.04
  支付给职工以及为职工支付的现金250,275,126137,003,539.35349,602,084.86266,907,868.12
  支付的各项税费49,238,203.1627,317,451.7140,839,394.6285,339,082.01
  支付其他与经营活动有关的现金140,653,763.3285,111,159.85221,136,012.48165,123,849.86
  经营活动现金流出小计1,576,788,594.3682,937,247.272,258,982,414.471,526,104,002.03
  经营活动产生的现金流量净额-106,423,031.2-19,607,219.82133,328,622.7243,613,739.38
二、投资活动产生的现金流量:
  处置固定资产、无形资产和其他长期资产收回的现金净额2,023.89-1,108.061,108.06
  收到的其他与投资活动有关的现金---4,000,000
  投资活动现金流入的平衡项目0-00
  投资活动现金流入小计2,023.89-1,108.064,001,108.06
  购建固定资产、无形资产和其他长期资产支付的现金11,532,286.655,455,468.6517,157,532.044,689,405.03
  投资活动现金流出小计11,532,286.655,455,468.6517,157,532.044,689,405.03
  投资活动产生的现金流量净额-11,530,262.76-5,455,468.65-17,156,423.98-688,296.97
三、筹资活动产生的现金流量:
  吸收投资收到的现金--9,947,000-
  取得借款收到的现金485,900,00096,000,0002,169,725,455.561,148,450,000
  收到其他与筹资活动有关的现金342,650,68036,400,000130,459,99928,000,000
  筹资活动现金流入小计828,550,680132,400,0002,310,132,454.561,176,450,000
  偿还债务支付的现金495,943,755.5597,600,0002,177,430,0001,163,550,000
  分配股利、利润或偿付利息支付的现金48,561,345.4724,124,540.11128,964,965.27101,385,839.87
  支付其他与筹资活动有关的现金149,525,517.142,549,165.88120,084,670.318,553,735.1
  筹资活动现金流出小计694,030,618.16124,273,705.992,426,479,635.571,283,489,574.97
  筹资活动产生的现金流量净额134,520,061.848,126,294.01-116,347,181.01-107,039,574.97
五、现金及现金等价物净增加额16,566,767.88-16,936,394.46-174,982.27-64,114,132.56
  加:期初现金及现金等价物余额79,965,603.1479,965,603.1480,140,585.4180,140,585.41
  期末现金及现金等价物余额96,532,371.0263,029,208.6879,965,603.1416,026,452.85
补充资料:
  净利润53,277,606.32-89,963,125.91-
  资产减值准备--1,704,759.11-
  固定资产和投资性房地产折旧85,129,361.19-173,405,123.03-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧85,129,361.19-173,405,123.03-
  无形资产摊销1,749,168.03-3,483,426.87-
  处置固定资产、无形资产和其他长期资产的损失-144,245.53--980.88-
  固定资产报废损失60,039.76-570,636.43-
  财务费用47,991,778.87-111,722,755.83-
  投资损失2,585,635.79-2,493,459.31-
  递延所得税-2,830,599.16--6,369,308.63-
  其中:递延所得税资产减少-2,830,599.16--6,475,037.54-
    递延所得税负债增加--105,728.91-
  存货的减少-262,986,721.6--155,767,408.07-
  经营性应收项目的减少-161,998,772.59--337,026,321.79-
  经营性应付项目的增加81,498,218.33-92,621,165.48-
  现金的期末余额96,532,371.02-79,965,603.14-
  减:现金的期初余额79,965,603.14-80,140,585.41-
  现金及现金等价物的净增加额16,566,767.88--174,982.27-
公告日期2025-08-292025-04-252025-04-252024-10-31
审计意见(境内)标准无保留意见
TOP↑