当前位置:首页 - 行情中心 - 西麦食品(002956) - 财务分析 - 现金流量表

西麦食品

(002956)

  

流通市值:67.03亿  总市值:67.04亿
流通股本:3.13亿   总股本:3.13亿

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833,635,636.562,355,598,453.251,734,759,670.351,140,174,169.91
  收到的税费返还94,873.3911,373.728,832.838,832.83
  收到其他与经营活动有关的现金31,415,647.2864,601,605.6946,898,783.5639,745,763.39
  经营活动现金流入小计865,146,157.232,420,211,432.661,781,667,286.741,179,928,766.13
  购买商品、接受劳务支付的现金396,090,868.061,319,131,303.87944,501,155.45646,563,770.1
  支付给职工以及为职工支付的现金97,157,679.98348,988,894.01269,671,104.28189,789,663.73
  支付的各项税费66,095,257.57151,022,372.5899,576,737.2274,996,365.59
  支付其他与经营活动有关的现金113,338,451.11335,999,971.79263,031,783.57199,276,358.9
  经营活动现金流出小计672,682,256.722,155,142,542.251,576,780,780.521,110,626,158.32
  经营活动产生的现金流量净额192,463,900.51265,068,890.41204,886,506.2269,302,607.81
二、投资活动产生的现金流量:
  收回投资收到的现金694,837,783.911,510,043,955.461,003,341,912.67577,605,318.15
  取得投资收益收到的现金12,156,980.35,543,668.015,426,442.35,567,288.55
  处置固定资产、无形资产和其他长期资产收回的现金净额107,220.356,145,925.61594,069.06107,012.55
  处置子公司及其他营业单位收到的现金净额0---
  收到的其他与投资活动有关的现金025,000,000--
  投资活动现金流入小计707,101,984.561,546,733,549.081,009,362,424.03583,279,619.25
  购建固定资产、无形资产和其他长期资产支付的现金20,412,997.29122,422,340.3104,545,830.5776,466,011.31
  投资支付的现金901,454,936.521,609,893,013.331,093,926,866.41583,362,190.97
  质押贷款净增加额0---
  取得子公司及其他营业单位支付的现金0---
  支付其他与投资活动有关的现金0---
  投资活动现金流出小计921,867,933.811,732,315,353.631,198,472,696.98659,828,202.28
  投资活动产生的现金流量净额-214,765,949.25-185,581,804.55-189,110,272.95-76,548,583.03
三、筹资活动产生的现金流量:
  吸收投资收到的现金247,293.593,619,945.2980,000-
  其中:子公司吸收少数股东投资收到的现金247,293.593,619,945.2--
  取得借款收到的现金8,835,500109,573,19037,355,09010,878,500
  收到其他与筹资活动有关的现金0---
  筹资活动现金流入小计9,082,793.59113,193,135.238,335,09010,878,500
  偿还债务支付的现金10,000,000131,400,00049,783,411.6446,783,411.64
  分配股利、利润或偿付利息支付的现金455,257.694,746,289.1794,298,208.7659,192.41
  支付其他与筹资活动有关的现金809,050.721,508,130.571,460,358.481,073,162.89
  筹资活动现金流出小计11,264,308.32227,654,419.74145,541,978.8248,515,766.94
  筹资活动产生的现金流量净额-2,181,514.73-114,461,284.54-107,206,888.82-37,637,266.94
四、汇率变动对现金及现金等价物的影响-707,564.44-276,248.9348,985.48541,697.41
五、现金及现金等价物净增加额-25,191,127.91-35,250,447.58-91,081,670.07-44,341,544.75
  加:期初现金及现金等价物余额175,624,037.58210,874,485.16210,874,485.16210,874,485.16
  期末现金及现金等价物余额150,432,909.67175,624,037.58119,792,815.09166,532,940.41
补充资料:
  净利润-172,739,830.58-81,615,114.09
  固定资产和投资性房地产折旧-51,322,328.14-23,626,743.06
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-51,322,328.14-23,626,743.06
  无形资产摊销-2,406,539.26-1,177,074.8
  长期待摊费用摊销-2,661,119.06-1,170,886.64
  处置固定资产、无形资产和其他长期资产的损失--4,049,918.75-1,311,986.01
  固定资产报废损失--3,716.91-19,715.18
  公允价值变动损失--6,909,575.27--4,610,742.71
  财务费用-2,944,805.73-1,163,927.45
  投资损失--7,108,324.47--2,902,466.07
  递延所得税--13,691,165.03--3,971,912.26
  其中:递延所得税资产减少--13,847,998.65--4,076,864.94
    递延所得税负债增加-156,833.62-104,952.68
  存货的减少-6,670,422.66-76,304,709.56
  经营性应收项目的减少--12,538,095.43-49,622,893.83
  经营性应付项目的增加-46,983,948.81--173,974,003.26
  其他-21,240,098.42-17,557,357.2
  现金的期末余额-175,624,037.58-166,532,940.41
  减:现金的期初余额-210,874,485.16-210,874,485.16
  现金及现金等价物的净增加额--35,250,447.58--44,341,544.75
公告日期2026-04-292026-04-152025-10-302025-08-26
审计意见(境内)标准无保留意见
TOP↑