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:438.10亿  总市值:458.62亿
流通股本:4.49亿   总股本:4.70亿

现金流量表

报告期2026-09-302026-06-302026-03-312025-12-31
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103,917,010,983.9962,964,390,722.224,354,552,148.0734,053,987,289.46
  收到的税费返还2,893,312.211,985,271.431,829,397.912,807,280
  收到其他与经营活动有关的现金1,589,988,426.761,032,410,670.5257,502,62027,978,621.99
  经营活动现金流入小计105,509,892,722.9663,998,786,664.1524,413,884,165.9834,084,773,191.45
  购买商品、接受劳务支付的现金99,515,647,180.2157,953,407,344.7221,604,419,544.0732,204,231,252.62
  支付给职工以及为职工支付的现金181,542,841.77150,355,821.996,338,365.53140,815,742.44
  支付的各项税费182,907,095.9562,765,990.532,540,357.95218,583,567.61
  支付其他与经营活动有关的现金191,579,924.21100,937,116.6537,651,463.1582,696,377.34
  经营活动现金流出小计100,071,677,042.1458,267,466,273.7721,770,949,730.732,646,326,940.01
  经营活动产生的现金流量净额5,438,215,680.825,731,320,390.382,642,934,435.281,438,446,251.44
二、投资活动产生的现金流量:
  收回投资收到的现金355,047,860.2793,964,232.4224,000,000321,342,998.92
  取得投资收益收到的现金599,793.44109,634.8935,001.6321,684,587.89
  处置固定资产、无形资产和其他长期资产收回的现金净额200,000--49,259.56
  处置子公司及其他营业单位收到的现金净额---4,846,795.28
  投资活动现金流入小计355,847,653.7194,073,867.3124,035,001.63347,923,641.65
  购建固定资产、无形资产和其他长期资产支付的现金17,307,697.649,482,538.731,230,575.6710,176,525.83
  投资支付的现金573,707,774.18451,557,774.18-381,501,841.08
  投资活动现金流出小计591,015,471.82461,040,312.911,230,575.67391,678,366.91
  投资活动产生的现金流量净额-235,167,818.11-366,966,445.622,804,425.96-43,754,725.26
三、筹资活动产生的现金流量:
  吸收投资收到的现金97,186,89674,686,896-138,608,312
  其中:子公司吸收少数股东投资收到的现金22,500,000--24,000,000
  取得借款收到的现金28,870,627,650.648,856,110,195.163,732,885,922.2425,760,042,096.68
  收到其他与筹资活动有关的现金31,201,497,281.917,282,002,125.255,390,911,294.982,295,802.02
  筹资活动现金流入小计60,169,311,828.5426,212,799,216.419,123,797,217.2225,900,946,210.7
  偿还债务支付的现金16,855,703,214.996,637,708,187.022,212,469,227.7625,462,164,835.5
  分配股利、利润或偿付利息支付的现金583,474,401.4794,488,929.0539,407,788.36285,559,949.48
  支付其他与筹资活动有关的现金44,713,341,869.0623,563,066,269.459,736,180,497.631,194,451,732.92
  筹资活动现金流出小计62,152,519,485.5230,295,263,385.5211,988,057,513.7526,942,176,517.9
  筹资活动产生的现金流量净额-1,983,207,656.98-4,082,464,169.11-2,864,260,296.53-1,041,230,307.2
四、汇率变动对现金及现金等价物的影响-64,354,690.87-46,607,398.77-11,579,879.94-6,679,646.25
五、现金及现金等价物净增加额3,155,485,514.861,235,282,376.9-210,101,315.23346,781,572.73
  加:期初现金及现金等价物余额983,500,493.17983,500,493.17983,500,493.17636,718,920.44
  期末现金及现金等价物余额4,138,986,008.032,218,782,870.07773,399,177.94983,500,493.17
补充资料:
  净利润-4,418,790,645.64-695,134,283.05
  资产减值准备--2,106,502.99-21,284,559.3
  固定资产和投资性房地产折旧-5,991,020.96-11,747,235.89
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-5,991,020.96-11,747,235.89
  无形资产摊销-474,895.78-788,021.26
  长期待摊费用摊销-1,354,328.25-2,395,911.07
  处置固定资产、无形资产和其他长期资产的损失--35,311.63--285,096.9
  固定资产报废损失-0--
  公允价值变动损失--145,471,950.11--33,340,770.14
  财务费用-302,129,392.44-260,914,229.18
  投资损失-617,002.34-2,407,078.74
  递延所得税-34,424,408.14-31,748,026.88
  其中:递延所得税资产减少--1,952,012.51-21,798,005.27
    递延所得税负债增加-36,376,420.65-9,950,021.61
  存货的减少--3,540,540,999.96-230,711,021.17
  经营性应收项目的减少--2,324,665,726.99--1,728,369,102.96
  经营性应付项目的增加-6,952,525,777.52-1,909,391,165.74
  其他-24,122,700.69-24,627,756.17
  现金的期末余额-2,218,782,870.07-983,500,493.17
  减:现金的期初余额-983,500,493.17-636,718,920.44
  现金及现金等价物的净增加额-1,235,282,376.9-346,781,572.73
公告日期2026-10-272026-08-282026-04-242026-04-24
审计意见(境内)标准无保留意见
TOP↑