当前位置:首页 - 行情中心 - 威星智能(002849) - 财务分析 - 现金流量表

威星智能

(002849)

  

流通市值:40.33亿  总市值:40.66亿
流通股本:2.19亿   总股本:2.21亿

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417,827,097.361,321,218,798.421,010,761,076.69690,849,903.12
  收到的税费返还15,476,759.3727,596,628.2413,443,332.0610,611,517.48
  收到其他与经营活动有关的现金21,166,282.8746,327,970.7733,066,226.117,713,733.19
  经营活动现金流入小计454,470,139.61,395,143,397.431,057,270,634.85719,175,153.79
  购买商品、接受劳务支付的现金305,390,557.61708,087,806.56664,938,056.62480,970,174.15
  支付给职工以及为职工支付的现金71,258,885.3249,117,048.62180,727,815.68101,657,280.88
  支付的各项税费18,754,914.1282,533,880.168,999,354.9249,819,503.65
  支付其他与经营活动有关的现金90,534,480.38219,407,472.13188,133,795.32137,531,191.29
  经营活动现金流出小计485,938,837.411,259,146,207.411,102,799,022.54769,978,149.97
  经营活动产生的现金流量净额-31,468,697.81135,997,190.02-45,528,387.69-50,802,996.18
二、投资活动产生的现金流量:
  收回投资收到的现金-1,411,078.08--
  取得投资收益收到的现金118,958.3817,495,637.5818,232,338.116,800,580.49
  处置固定资产、无形资产和其他长期资产收回的现金净额-414,182.32138,024.72115,488.64
  收到的其他与投资活动有关的现金-248,000,000203,247,500152,982,500
  投资活动现金流入小计118,958.38267,320,897.98221,617,862.82169,898,569.13
  购建固定资产、无形资产和其他长期资产支付的现金4,531,975.4344,431,094.627,668,236.4818,235,934.31
  投资支付的现金-16,000,00016,606,00016,606,000
  取得子公司及其他营业单位支付的现金-27,895,836.4527,895,836.4527,895,836.45
  支付其他与投资活动有关的现金120,000,000248,000,000251,247,500203,247,500
  投资活动现金流出小计124,531,975.43336,326,931.05323,417,572.93265,985,270.76
  投资活动产生的现金流量净额-124,413,017.05-69,006,033.07-101,799,710.11-96,086,701.63
三、筹资活动产生的现金流量:
  吸收投资收到的现金3,511,200---
  其中:子公司吸收少数股东投资收到的现金3,511,200---
  取得借款收到的现金45,000,000170,615,900170,500,000120,000,000
  收到其他与筹资活动有关的现金-1,000,000--
  筹资活动现金流入小计48,511,200171,615,900170,500,000120,000,000
  偿还债务支付的现金35,115,900212,100,000160,339,726.5385,622,554.17
  分配股利、利润或偿付利息支付的现金663,202.3413,182,697.8411,998,315.9911,183,805.12
  支付其他与筹资活动有关的现金1,499,182.419,688,631.984,751,553.233,436,078.98
  筹资活动现金流出小计37,278,284.75234,971,329.82177,089,595.75100,242,438.27
  筹资活动产生的现金流量净额11,232,915.25-63,355,429.82-6,589,595.7519,757,561.73
四、汇率变动对现金及现金等价物的影响-876,898.89-571,920.9458,107.32-309,207.42
五、现金及现金等价物净增加额-145,525,698.53,063,806.23-153,459,586.23-127,441,343.5
  加:期初现金及现金等价物余额602,063,483.82598,983,715.54598,983,715.54598,983,715.54
  期末现金及现金等价物余额456,537,785.32602,047,521.77445,524,129.31471,542,372.04
补充资料:
  净利润-69,441,559.36-58,441,395.99
  资产减值准备-23,440,456.27-12,632,796.14
  固定资产和投资性房地产折旧-26,182,807.21-12,784,417.9
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-26,182,807.21-12,784,417.9
  无形资产摊销-3,080,320.87-1,648,418.94
  长期待摊费用摊销-448,756.37-172,902
  处置固定资产、无形资产和其他长期资产的损失-165,089.52-177,478.15
  固定资产报废损失-126,772.05-96,416.98
  公允价值变动损失--16,540,538.34--
  财务费用-6,199,543.68-2,839,036.3
  投资损失--2,001,564.29-424,665.62
  递延所得税-824,048.64--902,439.27
  其中:递延所得税资产减少-824,048.64--902,439.27
  存货的减少--121,863,883.86--627,849.02
  经营性应收项目的减少--164,510,772.51--207,401,733.31
  经营性应付项目的增加-300,844,025.22-63,989,432.76
  其他-4,101,943.59-2,583,969.64
  现金的期末余额-602,047,521.77-471,542,372.04
  减:现金的期初余额-598,983,715.54-598,983,715.54
  现金及现金等价物的净增加额-3,063,806.23--127,441,343.5
公告日期2026-04-282026-04-282025-10-282025-08-28
审计意见(境内)标准无保留意见
TOP↑