当前位置:首页 - 行情中心 - 世嘉科技(002796) - 财务分析 - 现金流量表

世嘉科技

(002796)

  

流通市值:135.33亿  总市值:149.98亿
流通股本:2.28亿   总股本:2.52亿

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154,760,402.59760,663,617.7533,606,111.6359,057,009.95
  收到的税费返还1,689,850.7211,162,150.898,103,928.856,715,884.7
  收到其他与经营活动有关的现金717,174.927,087,440.071,924,853.68781,433.24
  经营活动现金流入小计157,167,428.23778,913,208.66543,634,894.13366,554,327.89
  购买商品、接受劳务支付的现金126,023,663.36493,232,889.7330,319,957.05198,150,996.89
  支付给职工以及为职工支付的现金54,149,101.42229,642,245.71172,878,038.77111,961,285.3
  支付的各项税费1,918,776.468,693,375.328,370,480.85,302,584.76
  支付其他与经营活动有关的现金6,238,054.4527,038,196.0118,745,289.712,871,191.14
  经营活动现金流出小计188,329,595.69758,606,706.74530,313,766.32328,286,058.09
  经营活动产生的现金流量净额-31,162,167.4620,306,501.9213,321,127.8138,268,269.8
二、投资活动产生的现金流量:
  收回投资收到的现金-65,014,140.6429,993,714.46688,358.19
  取得投资收益收到的现金-7,049,017.631,176,311.121,176,311.12
  处置固定资产、无形资产和其他长期资产收回的现金净额69,483.193,248,718.931,450,687.051,446,682.18
  收到的其他与投资活动有关的现金192,847.472,978,919.132,606,520.141,441,510.16
  投资活动现金流入小计262,330.6678,290,796.3335,227,232.774,752,861.65
  购建固定资产、无形资产和其他长期资产支付的现金16,453,119.2961,246,959149,493,758.753,792,050.51
  投资支付的现金162,527,065.67120,000,000--
  投资活动现金流出小计178,980,184.96181,246,959149,493,758.753,792,050.51
  投资活动产生的现金流量净额-178,717,854.3-102,956,162.67-114,266,525.93-49,039,188.86
三、筹资活动产生的现金流量:
  取得借款收到的现金173,030,764.92233,304,584.91101,849,620.6661,733,178.86
  收到其他与筹资活动有关的现金10,066,107.963,775,80025,667,322.245,918,353.42
  筹资活动现金流入小计183,096,872.88237,080,384.91127,516,942.967,651,532.28
  偿还债务支付的现金64,380,843.4586,020,934.8737,720,112.4335,040,112.43
  分配股利、利润或偿付利息支付的现金1,452,383.063,107,223.093,298,682.072,732,297.09
  其中:子公司支付给少数股东的股利、利润-1,000,0001,000,0001,000,000
  支付其他与筹资活动有关的现金659,064.3638,086,179.8416,701,138.8913,837,457.33
  筹资活动现金流出小计66,492,290.87127,214,337.857,719,933.3951,609,866.85
  筹资活动产生的现金流量净额116,604,582.01109,866,047.1169,797,009.5116,041,665.43
四、汇率变动对现金及现金等价物的影响-250,291.561,058,366.831,167,077.941,382,054.45
五、现金及现金等价物净增加额-93,525,731.3128,274,753.19-29,981,310.676,652,800.82
  加:期初现金及现金等价物余额206,418,423.23178,143,670.04178,143,670.04178,143,670.04
  期末现金及现金等价物余额112,892,691.92206,418,423.23148,162,359.37184,796,470.86
补充资料:
  净利润--58,933,370.88--45,174,837.48
  资产减值准备-8,891,382.02--231,606.15
  固定资产和投资性房地产折旧-56,170,364.99-28,265,108.29
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-56,170,364.99-28,265,108.29
  无形资产摊销-4,787,603.68-2,446,888.82
  长期待摊费用摊销-5,367,334.61-2,580,335.83
  处置固定资产、无形资产和其他长期资产的损失-2,790,374.15-1,740,228.77
  固定资产报废损失-121,690.3-33,879.88
  公允价值变动损失--9,537,692.25-7,129,908.8
  财务费用-1,964,855.94--1,038,892.46
  投资损失--6,510,254.51--1,116,738.26
  递延所得税-87,661.22-48,431.85
  其中:递延所得税资产减少-456,749.22-326,328.21
    递延所得税负债增加--369,088--277,896.36
  存货的减少-2,405,156.64--21,391,205.65
  经营性应收项目的减少--14,527,027.88-30,321,164.56
  经营性应付项目的增加-1,812,724.1-20,327,848.01
  其他-14,244,103.23-7,739,283.28
  现金的期末余额-206,418,423.23-184,796,470.86
  减:现金的期初余额-178,143,670.04-178,143,670.04
  现金及现金等价物的净增加额-28,274,753.19-6,652,800.82
公告日期2026-04-272026-04-272025-10-282025-08-22
审计意见(境内)标准无保留意见
TOP↑