当前位置:首页 - 行情中心 - 赛微电子(300456) - 财务分析 - 现金流量表

赛微电子

(300456)

  

流通市值:153.42亿  总市值:188.03亿
流通股本:5.97亿   总股本:7.32亿

现金流量表

报告期2025-06-302025-03-312024-12-312024-09-30
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572,944,334.97284,062,262.731,315,014,723.95925,423,518.97
  收到的税费返还58,544,645.55,794,473.63125,021,834.87120,430,502.08
  收到其他与经营活动有关的现金117,840,956.0579,154,839.29148,019,052.2444,100,594.68
  经营活动现金流入小计749,329,936.52369,011,575.651,588,055,611.061,089,954,615.73
  购买商品、接受劳务支付的现金272,730,611.21119,518,220.3663,485,051.62476,270,145.34
  支付给职工以及为职工支付的现金233,455,954.18120,374,819.59421,982,710.75313,875,532.17
  支付的各项税费34,155,505.1614,311,172.3463,414,448.3956,850,863.74
  支付其他与经营活动有关的现金43,185,312.3820,916,710.5583,578,887.5361,768,494.34
  经营活动现金流出小计583,527,382.93275,120,922.781,232,461,098.29908,765,035.59
  经营活动产生的现金流量净额165,802,553.5993,890,652.87355,594,512.77181,189,580.14
二、投资活动产生的现金流量:
  收回投资收到的现金2,348,026.912,348,026.914,708,461.16788,853.65
  取得投资收益收到的现金10,394,568.3210,394,568.3212,383,438.25,737,810.72
  处置固定资产、无形资产和其他长期资产收回的现金净额--157,606.7713,544
  投资活动现金流入小计12,742,595.2312,742,595.2317,249,506.136,540,208.37
  购建固定资产、无形资产和其他长期资产支付的现金193,786,170.15119,200,376.76483,012,067.82408,236,252.36
  投资支付的现金--128,408,229.53111,716,945.85
  投资活动现金流出小计193,786,170.15119,200,376.76611,420,297.35519,953,198.21
  投资活动产生的现金流量净额-181,043,574.92-106,457,781.53-594,170,791.22-513,412,989.84
三、筹资活动产生的现金流量:
  吸收投资收到的现金--84,000,00084,000,000
  其中:子公司吸收少数股东投资收到的现金--84,000,00084,000,000
  取得借款收到的现金526,238,615.74261,138,615.74307,095,077.56204,178,490.88
  收到其他与筹资活动有关的现金17,790,000-1,230,0001,230,000
  筹资活动现金流入小计544,028,615.74261,138,615.74392,325,077.56289,408,490.88
  偿还债务支付的现金147,123,398.7131,121,461.93376,603,708.45110,321,486.09
  分配股利、利润或偿付利息支付的现金17,618,365.748,368,652.6955,066,858.3251,789,114.78
  支付其他与筹资活动有关的现金--34,370,828.4515,970,828.45
  筹资活动现金流出小计164,741,764.4539,490,114.62466,041,395.22178,081,429.32
  筹资活动产生的现金流量净额379,286,851.29221,648,501.12-73,716,317.66111,327,061.56
四、汇率变动对现金及现金等价物的影响40,185,313.0825,764,577.18-17,903,668.47-5,870,230.26
五、现金及现金等价物净增加额404,231,143.04234,845,949.64-330,196,264.58-226,766,578.4
  加:期初现金及现金等价物余额615,452,918.72615,452,918.72945,649,183.3945,649,183.3
  期末现金及现金等价物余额1,019,684,061.76850,298,868.36615,452,918.72718,882,604.9
补充资料:
  净利润-28,887,546.28--255,255,953.51-
  资产减值准备-9,590,881.17-71,046,139.4-
  固定资产和投资性房地产折旧96,569,805.29-175,448,579.34-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧96,569,805.29-175,448,579.34-
  无形资产摊销3,916,778.38-7,991,764.78-
  长期待摊费用摊销2,406,840.55-2,062,458.62-
  处置固定资产、无形资产和其他长期资产的损失0--2,032,516.51-
  固定资产报废损失0-5,852.23-
  财务费用17,159,673.87-26,063,641.64-
  投资损失-3,487,973.52--13,354,776.75-
  递延所得税-50,975,650.96--46,760,342.31-
  其中:递延所得税资产减少-63,577,976.19--83,674,724.49-
    递延所得税负债增加12,602,325.23-36,914,382.18-
  存货的减少-34,524,789.71--18,754,564.89-
  经营性应收项目的减少166,535,997.51-234,723,496.29-
  经营性应付项目的增加-17,629,369.97-59,801,943.56-
  其他-10,645,604.31-49,887,835.38-
  现金的期末余额1,019,684,061.76-615,452,918.72-
  减:现金的期初余额615,452,918.72-945,649,183.3-
  现金及现金等价物的净增加额404,231,143.04--330,196,264.58-
公告日期2025-08-272025-04-252025-03-202024-10-29
审计意见(境内)标准无保留意见
TOP↑