当前位置:首页 - 行情中心 - 森麒麟(002984) - 财务分析 - 现金流量表

森麒麟

(002984)

  

流通市值:119.87亿  总市值:173.99亿
流通股本:7.14亿   总股本:10.36亿

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2,051,442,552.148,133,868,688.726,057,612,175.874,033,913,081.39
  收到的税费返还52,771,382.97167,258,149.2115,170,663.6881,297,737.39
  收到其他与经营活动有关的现金151,631,892.66171,020,316.74155,504,780.4575,490,295.03
  经营活动现金流入小计2,255,845,827.778,472,147,154.666,328,287,6204,190,701,113.81
  购买商品、接受劳务支付的现金1,697,914,481.636,922,788,664.245,237,483,235.773,566,328,563.27
  支付给职工以及为职工支付的现金151,128,854.03570,797,130.59444,495,670.06297,277,008.34
  支付的各项税费24,281,976.39195,668,376.44176,041,354.91119,708,145.37
  支付其他与经营活动有关的现金180,989,225.09268,358,482.85272,504,737.2181,634,861.21
  经营活动现金流出小计2,054,314,537.147,957,612,654.126,130,524,997.944,164,948,578.19
  经营活动产生的现金流量净额201,531,290.63514,534,500.54197,762,622.0625,752,535.62
二、投资活动产生的现金流量:
  收回投资收到的现金565,810,842.882,532,540.72--
  取得投资收益收到的现金687,606.2445,456,375.3517,298,620.71622,143.76
  处置固定资产、无形资产和其他长期资产收回的现金净额-1,978,712.62,097,808.23161,231.76
  收到的其他与投资活动有关的现金222,071,115.23775,630,105.67224,532,264190,544,900
  投资活动现金流入小计788,569,564.35825,597,734.34243,928,692.94191,328,275.52
  购建固定资产、无形资产和其他长期资产支付的现金129,541,517.6746,387,043.34451,080,768.64408,303,115.06
  投资支付的现金30,000,000130,000,000633,663,520287,392,000
  支付其他与投资活动有关的现金14,956,200-99,390,171.9789,900,000
  投资活动现金流出小计174,497,717.6876,387,043.341,184,134,460.61785,595,115.06
  投资活动产生的现金流量净额614,071,846.75-50,789,309-940,205,767.67-594,266,839.54
三、筹资活动产生的现金流量:
  取得借款收到的现金589,600,079.05717,918,663.43612,188,129.38570,612,480
  筹资活动现金流入小计589,600,079.05717,918,663.43612,188,129.38570,612,480
  偿还债务支付的现金283,999,794.6875,000,00074,944,359.08-
  分配股利、利润或偿付利息支付的现金3,974,909.42652,907,589.34306,188,015.8303,257,264.71
  支付其他与筹资活动有关的现金-21,126,860.433,539,364.783,539,364.78
  筹资活动现金流出小计287,974,704.1749,034,449.77384,671,739.66306,796,629.49
  筹资活动产生的现金流量净额301,625,374.95-31,115,786.34227,516,389.72263,815,850.51
四、汇率变动对现金及现金等价物的影响-38,841,205.88-54,908,370.067,262,668.6813,716,772.84
五、现金及现金等价物净增加额1,078,387,306.45377,721,035.14-507,664,087.21-290,981,680.57
  加:期初现金及现金等价物余额2,127,752,444.111,750,031,408.971,750,031,408.971,750,031,408.97
  期末现金及现金等价物余额3,206,139,750.562,127,752,444.111,242,367,321.761,459,049,728.4
补充资料:
  净利润-1,124,818,560.83-671,866,354.9
  资产减值准备-11,989,664.91-4,477,501.69
  固定资产和投资性房地产折旧-645,890,139.92-294,528,632.53
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-645,890,139.92-294,528,632.53
  无形资产摊销-10,597,874.65-5,175,884.74
  处置固定资产、无形资产和其他长期资产的损失--454,860.56--615,119.77
  固定资产报废损失-116,594.27--
  公允价值变动损失--12,300,486.44-11,195,357.69
  财务费用--63,332,896.26-27,044,038.19
  投资损失--39,456,935.89--12,663,301.13
  递延所得税--25,012,735.19--5,569,822.55
  其中:递延所得税资产减少--44,635,271.8-130,034.96
    递延所得税负债增加-19,622,536.61--5,699,857.51
  存货的减少--792,482,248.16--828,313,003.61
  经营性应收项目的减少--412,753,470.71--111,959,120.44
  经营性应付项目的增加-42,865,875.11--32,530,813.56
  其他-989,910.24--
  现金的期末余额-2,127,752,444.11-1,459,049,728.4
  减:现金的期初余额-1,750,031,408.97-1,750,031,408.97
  现金及现金等价物的净增加额-377,721,035.14--290,981,680.57
公告日期2026-04-292026-04-292025-10-312025-08-30
审计意见(境内)标准无保留意见
TOP↑