当前位置:首页 - 行情中心 - 香农芯创(300475) - 财务分析 - 现金流量表

香农芯创

(300475)

  

流通市值:448.80亿  总市值:468.50亿
流通股本:4.44亿   总股本:4.64亿

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15,847,321,203.436,960,463,973.0323,770,467,875.5214,584,093,669.06
  收到的税费返还3,036,437.99577,380.772,692,8004,070,696.9
  收到其他与经营活动有关的现金4,550,616,069.972,000,639,713.617,077,174.64,666,664,788.71
  经营活动现金流入小计20,400,973,711.398,961,681,067.423,790,237,850.1219,254,829,154.67
  购买商品、接受劳务支付的现金14,740,979,908.666,329,095,070.8423,552,833,055.215,399,131,898.79
  支付给职工以及为职工支付的现金93,163,953.3439,761,848.97123,451,175.1687,700,710.08
  支付的各项税费22,295,460.6512,170,166.1896,472,149.9743,853,216.74
  支付其他与经营活动有关的现金6,042,797,588.342,629,002,684.165,134,037.454,142,730,449.05
  经营活动现金流出小计20,899,236,910.999,010,029,770.0923,837,890,417.7819,673,416,274.66
  经营活动产生的现金流量净额-498,263,199.6-48,348,702.69-47,652,567.66-418,587,119.99
二、投资活动产生的现金流量:
  收回投资收到的现金406,250,513.5638,021,069.36268,817,403.02120,460,534.05
  取得投资收益收到的现金833,866.7312,082.6811,548,654.8360,071.46
  处置固定资产、无形资产和其他长期资产收回的现金净额3,5503,550754,692.97-
  收到的其他与投资活动有关的现金617,616.62617,616.62--
  投资活动现金流入小计407,705,546.9138,654,318.66281,120,750.79120,820,605.51
  购建固定资产、无形资产和其他长期资产支付的现金3,806,599.631,904,797.2120,260,335.617,880,696.66
  投资支付的现金450,000,000-134,450,00035,926,979.42
  取得子公司及其他营业单位支付的现金--7,557,764.957,557,764.95
  投资活动现金流出小计453,806,599.631,904,797.21162,268,100.5651,365,441.03
  投资活动产生的现金流量净额-46,101,052.7236,749,521.45118,852,650.2369,455,164.48
三、筹资活动产生的现金流量:
  吸收投资收到的现金99,799,808-33,000,00031,500,000
  其中:子公司吸收少数股东投资收到的现金--33,000,000-
  取得借款收到的现金4,242,776,437.791,774,827,796.0822,334,942,310.564,148,628,619.93
  收到其他与筹资活动有关的现金1,111,889,487.08235,371,502.41-795,657,640.76
  筹资活动现金流入小计5,454,465,732.872,010,199,298.4922,367,942,310.564,975,786,260.69
  偿还债务支付的现金3,753,477,222.361,619,508,477.6721,654,780,326.93,103,993,838.41
  分配股利、利润或偿付利息支付的现金106,823,395.2235,079,415.38325,438,103.02179,158,652.82
  支付其他与筹资活动有关的现金1,104,008,019.92234,218,989.6280,979,041969,194,459.5
  筹资活动现金流出小计4,964,308,637.51,888,806,882.6522,261,197,470.924,252,346,950.73
  筹资活动产生的现金流量净额490,157,095.37121,392,415.84106,744,839.64723,439,309.96
四、汇率变动对现金及现金等价物的影响-427,669.7-38,541.797,535,658.4-12,127,813.41
五、现金及现金等价物净增加额-54,634,826.65109,754,692.81185,480,580.61362,179,541.04
  加:期初现金及现金等价物余额636,718,920.44636,718,920.44451,238,339.83451,238,339.83
  期末现金及现金等价物余额582,084,093.79746,473,613.25636,718,920.44813,417,880.87
补充资料:
  净利润150,385,453.26-257,936,109.74-
  资产减值准备-139,107,749.11-149,984,471.94-
  固定资产和投资性房地产折旧5,841,236.96-11,284,112.77-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧5,841,236.96-11,284,112.77-
  无形资产摊销367,576.25-726,662.1-
  长期待摊费用摊销1,235,962.93-2,699,180.93-
  处置固定资产、无形资产和其他长期资产的损失8,095.95--1,085,786.8-
  固定资产报废损失0-148,785.04-
  公允价值变动损失-1,456,810.8-69,630,611.73-
  财务费用115,706,685.89-262,707,712.67-
  投资损失-1,036,207.72--12,166,282.65-
  递延所得税27,081,066.83--64,957,212.26-
  其中:递延所得税资产减少25,557,781.02--25,513,206.44-
    递延所得税负债增加1,523,285.81--39,444,005.82-
  存货的减少1,082,023,512.23--1,563,891,096.4-
  经营性应收项目的减少-1,553,192,498.55--750,419,146.12-
  经营性应付项目的增加-209,818,414.91-1,458,888,536.83-
  其他20,195,472.88-123,153,099.55-
  现金的期末余额582,084,093.79-636,718,920.44-
  减:现金的期初余额636,718,920.44-451,238,339.83-
  现金及现金等价物的净增加额-54,634,826.65-185,480,580.61-
公告日期2025-08-272025-04-262025-04-082024-10-26
审计意见(境内)标准无保留意见
TOP↑