当前位置:首页 - 行情中心 - 西子洁能(002534) - 财务分析 - 现金流量表

西子洁能

(002534)

  

流通市值:141.14亿  总市值:142.94亿
流通股本:8.25亿   总股本:8.36亿

现金流量表

报告期2026-03-312025-12-312025-09-302025-06-30
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1,328,733,655.885,497,508,359.153,851,719,237.872,557,665,409.67
  收到的税费返还30,846,956.440,421,878.7842,053,957.8631,100,117.6
  收到其他与经营活动有关的现金53,414,309.55677,847,807.03182,815,958.98109,882,155.04
  经营活动现金流入小计1,412,994,921.836,215,778,044.964,076,589,154.712,698,647,682.31
  购买商品、接受劳务支付的现金907,451,111.874,024,522,453.072,768,600,451.251,868,076,981.79
  支付给职工以及为职工支付的现金207,316,387.38621,479,406.55496,451,508.48358,318,088.89
  支付的各项税费113,458,764.18281,170,456.53170,376,398.1121,595,797.67
  支付其他与经营活动有关的现金121,263,947.49526,452,879.15293,548,172.17174,134,788.95
  经营活动现金流出小计1,349,490,210.925,453,625,195.33,728,976,5302,522,125,657.3
  经营活动产生的现金流量净额63,504,710.91762,152,849.66347,612,624.71176,522,025.01
二、投资活动产生的现金流量:
  收回投资收到的现金311,295,694.46437,995,055.33110,237,904.6570,237,903.45
  取得投资收益收到的现金8,689,453.2633,605,854.6617,286,396.812,600,000
  处置固定资产、无形资产和其他长期资产收回的现金净额389,475.02223,657,937.05171,925,836.93165,334,969.44
  收到的其他与投资活动有关的现金202,313,522.861,083,750,000425,032,942.24425,032,942.24
  投资活动现金流入小计522,688,145.61,779,008,847.04724,483,080.62673,205,815.13
  购建固定资产、无形资产和其他长期资产支付的现金28,445,443.93143,450,052.3107,649,491.1175,418,129.29
  投资支付的现金260,000,0001,156,000,000181,000,000-
  支付其他与投资活动有关的现金100,000,0001,178,962,945.29874,425,160.61789,395,428.34
  投资活动现金流出小计388,445,443.932,478,412,997.591,163,074,651.72864,813,557.63
  投资活动产生的现金流量净额134,242,701.67-699,404,150.55-438,591,571.1-191,607,742.5
三、筹资活动产生的现金流量:
  吸收投资收到的现金-1,530,000400,000400,000
  其中:子公司吸收少数股东投资收到的现金-1,530,000400,000400,000
  取得借款收到的现金027,000,00033,700,00031,700,000
  收到其他与筹资活动有关的现金-43,600,000--
  筹资活动现金流入小计072,130,00034,100,00032,100,000
  偿还债务支付的现金217,500253,997,230.5658,817,468.8855,353,333.33
  分配股利、利润或偿付利息支付的现金14,516,588.27249,496,930.64242,730,621.06239,404,267.1
  其中:子公司支付给少数股东的股利、利润12,375,00088,056,829.6187,783,095.6186,831,095.61
  支付其他与筹资活动有关的现金2,240,183.82158,374,678.53143,061,545.17140,255,371.62
  筹资活动现金流出小计16,974,272.09661,868,839.73444,609,635.11435,012,972.05
  筹资活动产生的现金流量净额-16,974,272.09-589,738,839.73-410,509,635.11-402,912,972.05
四、汇率变动对现金及现金等价物的影响-6,184,246.46-5,363,811.16-1,491,582.38537,088.06
五、现金及现金等价物净增加额174,588,894.03-532,353,951.78-502,980,163.88-417,461,601.48
  加:期初现金及现金等价物余额2,309,184,175.372,841,538,127.152,841,538,127.152,841,538,127.15
  期末现金及现金等价物余额2,483,773,069.42,309,184,175.372,338,557,963.272,424,076,525.67
补充资料:
  净利润-559,855,284.68-179,625,625.36
  资产减值准备-43,960,847.16-19,440,228.7
  固定资产和投资性房地产折旧-123,008,419.56-73,140,077.78
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-123,008,419.56-73,140,077.78
  无形资产摊销-39,659,885.25-19,796,294.7
  长期待摊费用摊销-7,049,454.61-2,888,829.77
  处置固定资产、无形资产和其他长期资产的损失--241,722,684.34-898,496.02
  固定资产报废损失-1,471,928.85-711,758.33
  公允价值变动损失--1,134,954.18-0
  财务费用-49,210,888.28-38,945,668.2
  投资损失--47,458,529.14--23,069,174.45
  递延所得税--400,537.69-3,169,481.75
  其中:递延所得税资产减少--400,537.69-3,482,352.23
    递延所得税负债增加----312,870.48
  存货的减少-321,541,624.84-2,010,923.95
  经营性应收项目的减少-391,220,018.83--293,863,489.02
  经营性应付项目的增加--530,323,188.22-122,402,939.45
  其他-13,871,323.55-24,856,681.41
  现金的期末余额-2,309,184,175.37-2,424,076,525.67
  减:现金的期初余额-2,841,538,127.15-2,841,538,127.15
  现金及现金等价物的净增加额--532,353,951.78--417,461,601.48
公告日期2026-04-282026-04-102025-10-292025-08-26
审计意见(境内)标准无保留意见
TOP↑