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:30.24亿  总市值:42.88亿
流通股本:1.92亿   总股本:2.72亿

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1,206,232,566.56752,881,026.44344,883,164.661,625,044,211.68
  收到的税费返还48,023,648.2130,710,476.0712,929,973.6364,020,709.15
  收到其他与经营活动有关的现金78,484,911.4444,246,248.0711,401,761.46117,559,250.8
  经营活动现金流入小计1,332,741,126.21827,837,750.58369,214,899.751,806,624,171.63
  购买商品、接受劳务支付的现金335,569,890.6226,641,723.86108,296,401.32469,471,586.86
  支付给职工以及为职工支付的现金176,080,897.46130,472,967.5957,958,018.51226,758,571.13
  支付的各项税费173,400,340.13124,465,314.1753,424,353186,181,398.85
  支付其他与经营活动有关的现金77,442,966.9650,929,664.228,521,699.5995,909,832.28
  经营活动现金流出小计762,494,095.15532,509,669.84228,200,472.42978,321,389.12
  经营活动产生的现金流量净额570,247,031.06295,328,080.74141,014,427.33828,302,782.51
二、投资活动产生的现金流量:
  收回投资收到的现金194,734,648.46175,921,392.2252,759,158.38188,850,454.19
  取得投资收益收到的现金---3,600,000
  处置固定资产、无形资产和其他长期资产收回的现金净额173,850.741,830500520,469.75
  收到的其他与投资活动有关的现金43,922,170.1643,922,170.1643,922,170.165,000,001
  投资活动现金流入小计238,830,669.36219,845,392.3896,681,828.54197,970,924.94
  购建固定资产、无形资产和其他长期资产支付的现金331,407,609.57198,865,154.96115,769,789.84449,277,453.11
  投资支付的现金212,906,656.07132,906,656.0781,729,989.4293,093,598
  投资活动现金流出小计544,314,265.64331,771,811.03197,499,779.24742,371,051.11
  投资活动产生的现金流量净额-305,483,596.28-111,926,418.65-100,817,950.7-544,400,126.17
三、筹资活动产生的现金流量:
  取得借款收到的现金731,286,292.16562,899,838.16196,493,367.06843,061,163.48
  收到其他与筹资活动有关的现金10,000,00010,000,000-150,000,000
  筹资活动现金流入小计741,286,292.16572,899,838.16196,493,367.06993,061,163.48
  偿还债务支付的现金660,193,851.87412,977,805.76146,815,638.69856,926,803.64
  分配股利、利润或偿付利息支付的现金128,186,657.5995,362,415.632,410,099.69180,031,371.14
  其中:子公司支付给少数股东的股利、利润---1,715,000
  支付其他与筹资活动有关的现金214,262,340.36139,634,438.0657,338,729.08199,653,155.06
  筹资活动现金流出小计1,002,642,849.82647,974,659.42236,564,467.461,236,611,329.84
  筹资活动产生的现金流量净额-261,356,557.66-75,074,821.26-40,071,100.4-243,550,166.36
四、汇率变动对现金及现金等价物的影响5,713.65,053.781,758.36-226.24
五、现金及现金等价物净增加额3,412,590.72108,331,894.61127,134.5940,352,263.74
  加:期初现金及现金等价物余额199,726,791.01199,726,791.01199,726,791.01159,374,527.27
  期末现金及现金等价物余额203,139,381.73308,058,685.62199,853,925.6199,726,791.01
补充资料:
  净利润-197,254,776.06-250,442,724.1
  资产减值准备-74,137,644.69-70,780,124.3
  固定资产和投资性房地产折旧-14,561,547.94-37,006,561.62
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-14,561,547.94-37,006,561.62
  无形资产摊销-127,379,758.8-256,739,620.18
  长期待摊费用摊销-11,635,432.49-29,758,035.51
  处置固定资产、无形资产和其他长期资产的损失---637,238.16
  固定资产报废损失-859,996.2-1,923,078.18
  公允价值变动损失--76,611,717.26--12,550,559.19
  财务费用-66,821,784.12-153,297,030.19
  投资损失--1,005,177.05--448,040.02
  递延所得税-1,389,359.29--173,439.18
  其中:递延所得税资产减少--14,093,733.68--11,434,752.01
    递延所得税负债增加-15,483,092.97-11,261,312.83
  存货的减少-1,026,891.94-1,134,080.82
  经营性应收项目的减少--102,106,933.2--23,118,389.21
  经营性应付项目的增加--24,916,929.85-57,473,400.68
  其他-4,044,638.49-3,687,300.21
  现金的期末余额-308,058,685.62-199,726,791.01
  减:现金的期初余额-199,726,791.01-159,374,527.27
  现金及现金等价物的净增加额-108,331,894.61-40,352,263.74
公告日期2026-10-292026-08-272026-04-242026-04-24
审计意见(境内)标准无保留意见
TOP↑