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:45.19亿  总市值:45.19亿
流通股本:9.30亿   总股本:9.30亿

现金流量表

报告期2026-09-302026-06-302026-03-312025-12-31
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1,558,313,301.26971,714,351.93469,028,344.052,352,651,536.64
  收到其他与经营活动有关的现金49,818,561.3128,854,193.9118,075,169.49108,671,858.62
  经营活动现金流入小计1,608,131,862.571,000,568,545.84487,103,513.542,461,323,395.26
  购买商品、接受劳务支付的现金1,218,756,163.28879,581,070.87359,267,062.871,710,278,054.14
  支付给职工以及为职工支付的现金320,017,909.32204,959,082.51116,632,990.55441,000,760.22
  支付的各项税费88,187,143.1274,997,173.358,050,207.6982,441,837.97
  支付其他与经营活动有关的现金219,896,196.61126,590,624.7663,192,478.11221,122,819.53
  经营活动现金流出小计1,846,857,412.331,286,127,951.44597,142,739.222,454,843,471.86
  经营活动产生的现金流量净额-238,725,549.76-285,559,405.6-110,039,225.686,479,923.4
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9,688.33,258.41-10,031.73
  投资活动现金流入的平衡项目00-0
  投资活动现金流入小计9,688.33,258.41-10,031.73
  购建固定资产、无形资产和其他长期资产支付的现金25,881,030.076,069,011.282,839,671.3317,798,186.74
  投资活动现金流出小计25,881,030.076,069,011.282,839,671.3317,798,186.74
  投资活动产生的现金流量净额-25,871,341.77-6,065,752.87-2,839,671.33-17,788,155.01
三、筹资活动产生的现金流量:
  取得借款收到的现金1,338,526,944.46622,486,944.46219,000,0001,913,240,000
  收到其他与筹资活动有关的现金665,349,141.55430,727,827.36193,230,000755,840,680
  筹资活动现金流入小计2,003,876,086.011,053,214,771.82412,230,0002,669,080,680
  偿还债务支付的现金1,204,489,999.99486,100,000220,200,0002,035,153,709.69
  分配股利、利润或偿付利息支付的现金79,283,985.4641,068,811.7720,182,761.77111,234,405.07
  支付其他与筹资活动有关的现金403,751,131.98270,572,506.42107,475,516.57475,732,732.27
  筹资活动现金流出小计1,687,525,117.43797,741,318.19347,858,278.342,622,120,847.03
  筹资活动产生的现金流量净额316,350,968.58255,473,453.6364,371,721.6646,959,832.97
五、现金及现金等价物净增加额51,754,077.05-36,151,704.84-48,507,175.3535,651,601.36
  加:期初现金及现金等价物余额115,617,204.5115,617,204.5115,617,204.579,965,603.14
  期末现金及现金等价物余额167,371,281.5579,465,499.6667,110,029.15115,617,204.5
补充资料:
  净利润-47,467,176.45-93,811,461.12
  资产减值准备---1,301,964.68
  固定资产和投资性房地产折旧-79,358,164.42-169,464,611.2
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-79,358,164.42-169,464,611.2
  无形资产摊销-1,744,217.56-3,498,336.06
  长期待摊费用摊销-40,180.08--
  处置固定资产、无形资产和其他长期资产的损失--300,037.91-7,047.63
  固定资产报废损失-510,018.27-5,068.59
  财务费用-50,800,503.18-116,296,308.38
  投资损失-566,625.34-1,599,388.14
  递延所得税--5,060,184.4--12,375,691.48
  其中:递延所得税资产减少--5,060,184.4--9,220,493.29
    递延所得税负债增加----3,155,198.19
  存货的减少--33,468,363.42--129,753,336.4
  经营性应收项目的减少--617,100,904.04--348,804,033.5
  经营性应付项目的增加-124,253,943.05--50,958,278.03
  现金的期末余额-79,465,499.66-115,617,204.5
  减:现金的期初余额-115,617,204.5-79,965,603.14
  现金及现金等价物的净增加额--36,151,704.84-35,651,601.36
公告日期2026-10-292026-08-292026-04-292026-04-29
审计意见(境内)标准无保留意见
TOP↑