当前位置:首页 - 行情中心 - 圣元环保(300867) - 财务分析 - 现金流量表

圣元环保

(300867)

  

流通市值:38.50亿  总市值:54.59亿
流通股本:1.92亿   总股本:2.72亿

现金流量表

报告期2025-09-302025-06-302025-03-312024-12-31
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1,153,789,168.95681,138,779.03335,110,804.631,335,289,961.97
  收到的税费返还45,755,736.7732,754,259.619,392,099.334,376,553.35
  收到其他与经营活动有关的现金81,166,920.4442,223,666.692,087,987.6833,576,675.1
  经营活动现金流入小计1,280,711,826.16756,116,705.32356,590,891.611,403,243,190.42
  购买商品、接受劳务支付的现金400,128,384.37239,444,098.19133,322,353.49458,092,641.04
  支付给职工以及为职工支付的现金167,975,161.63124,278,673.0971,143,815.45221,098,962.42
  支付的各项税费137,148,697.896,323,316.4247,033,596.65163,580,399.54
  支付其他与经营活动有关的现金44,754,426.815,397,383.45,836,751.9454,843,087.29
  经营活动现金流出小计750,006,670.6475,443,471.1257,336,517.53897,615,090.29
  经营活动产生的现金流量净额530,705,155.56280,673,234.2299,254,374.08505,628,100.13
二、投资活动产生的现金流量:
  收回投资收到的现金83,289,632.1128,282,595.678,527,305.26237,074,406.53
  取得投资收益收到的现金3,600,0003,600,000--
  处置固定资产、无形资产和其他长期资产收回的现金净额228,983.79186,780.99131,252.5115,078
  收到的其他与投资活动有关的现金---184,187.91
  投资活动现金流入小计87,118,615.932,069,376.668,658,557.76237,373,672.44
  购建固定资产、无形资产和其他长期资产支付的现金311,774,352.37210,055,565.56119,762,087.22427,649,038.19
  投资支付的现金178,994,452.4899,900,00066,000,000167,754,640.98
  投资活动现金流出小计490,768,804.85309,955,565.56185,762,087.22595,403,679.17
  投资活动产生的现金流量净额-403,650,188.95-277,886,188.9-177,103,529.46-358,030,006.73
三、筹资活动产生的现金流量:
  取得借款收到的现金655,751,849514,181,849273,630,0001,049,572,869
  收到其他与筹资活动有关的现金150,000,000100,000,00050,000,000437,878,982.66
  筹资活动现金流入小计805,751,849614,181,849323,630,0001,487,451,851.66
  偿还债务支付的现金675,117,440.93444,074,613.69226,784,925.131,157,485,055.3
  分配股利、利润或偿付利息支付的现金134,299,611.98101,929,677.1439,376,389.05195,630,544.93
  其中:子公司支付给少数股东的股利、利润1,715,000784,000490,000882,000
  支付其他与筹资活动有关的现金141,551,568.0989,506,389.4942,939,746.93209,560,678.11
  筹资活动现金流出小计950,968,621635,510,680.32309,101,061.111,562,676,278.34
  筹资活动产生的现金流量净额-145,216,772-21,328,831.3214,528,938.89-75,224,426.68
四、汇率变动对现金及现金等价物的影响226.24---
五、现金及现金等价物净增加额-18,161,579.15-18,541,786-63,320,216.4972,373,666.72
  加:期初现金及现金等价物余额159,374,527.27159,374,527.27159,374,527.2787,000,860.55
  期末现金及现金等价物余额141,212,948.12140,832,741.2796,054,310.78159,374,527.27
补充资料:
  净利润-116,047,616.45-183,962,660.37
  资产减值准备-61,205,396.17-112,799,183.39
  固定资产和投资性房地产折旧-15,075,730.89-30,847,857.16
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-15,075,730.89-30,847,857.16
  无形资产摊销-124,887,460.29-248,301,239.86
  长期待摊费用摊销-16,209,397.45-31,567,754.6
  处置固定资产、无形资产和其他长期资产的损失----144,490.74
  固定资产报废损失-299,109.83-4,339,586.23
  公允价值变动损失--8,373,882.16--22,667,784.84
  财务费用-79,224,999.03-185,377,729.25
  投资损失--267,977.66--438,997.19
  递延所得税--13,098,193.77--28,358,850.5
  其中:递延所得税资产减少--13,481,063.44--29,598,595.57
    递延所得税负债增加-382,869.67-1,239,745.07
  存货的减少--408,775.76-4,189,052.09
  经营性应收项目的减少--99,881,007.8--280,610,097.32
  经营性应付项目的增加--16,470,606.35-26,248,006.18
  其他-5,366,959.53-8,486,976.43
  现金的期末余额-140,832,741.27-159,374,527.27
  减:现金的期初余额-159,374,527.27-87,000,860.55
  现金及现金等价物的净增加额--18,541,786-72,373,666.72
公告日期2025-10-292025-08-272025-04-292025-04-18
审计意见(境内)标准无保留意见
TOP↑