当前位置:首页 - 行情中心 - 严牌股份(301081) - 财务分析 - 现金流量表

严牌股份

(301081)

  

流通市值:39.47亿  总市值:41.09亿
流通股本:2.25亿   总股本:2.34亿

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775,709,547.12547,509,621.99261,301,046.09911,581,245.38
  收到的税费返还17,615,185.029,738,250.595,054,903.7317,734,462.95
  收到其他与经营活动有关的现金29,992,971.9625,789,667.763,845,806.8111,740,064.69
  经营活动现金流入小计823,317,704.1583,037,540.34270,201,756.63941,055,773.02
  购买商品、接受劳务支付的现金585,745,399.74431,645,752.29200,277,324.02623,011,138.8
  支付给职工以及为职工支付的现金162,830,468.53118,397,993.1962,228,603.29183,897,386.08
  支付的各项税费14,552,852.3311,875,347.668,077,068.7420,911,357.28
  支付其他与经营活动有关的现金58,439,474.3746,063,866.9820,808,846.7772,853,629
  经营活动现金流出小计821,568,194.97607,982,960.12291,391,842.82900,673,511.16
  经营活动产生的现金流量净额1,749,509.13-24,945,419.78-21,190,086.1940,382,261.86
二、投资活动产生的现金流量:
  收回投资收到的现金450,079,343.27330,681,204.22180,000,0001,364,810,750
  取得投资收益收到的现金--343,163.63,322,065.64
  处置固定资产、无形资产和其他长期资产收回的现金净额734,196.6881,901.73,833.63162,477.5
  收到的其他与投资活动有关的现金21,740,702.7516,243,102.514,520,526.041,000,000
  投资活动现金流入小计472,554,242.62347,806,208.42194,867,523.271,369,295,293.14
  购建固定资产、无形资产和其他长期资产支付的现金190,462,269.09113,117,241.5276,866,408.76345,438,941.92
  投资支付的现金390,000,000270,000,000150,000,0001,322,806,716
  取得子公司及其他营业单位支付的现金1,648,132.31,648,132.31,648,132.3-
  支付其他与投资活动有关的现金5,497,600.255,497,600.2515,314,652.7316,315,903.62
  投资活动现金流出小计587,608,001.64390,262,974.07243,829,193.791,684,561,561.54
  投资活动产生的现金流量净额-115,053,759.02-42,456,765.65-48,961,670.52-315,266,268.4
三、筹资活动产生的现金流量:
  吸收投资收到的现金---12,705,000
  其中:子公司吸收少数股东投资收到的现金---12,705,000
  取得借款收到的现金604,024,028.08383,903,433.08130,540,857181,414,733.67
  收到其他与筹资活动有关的现金156,864,038.33134,214,580.9551,217,429.23154,182,892.07
  筹资活动现金流入小计760,888,066.41518,118,014.03181,758,286.23348,302,625.74
  偿还债务支付的现金438,096,858.7290,894,295.1534,827,412.1374,092,670.5
  分配股利、利润或偿付利息支付的现金22,383,215.9517,871,043.873,054,900.9776,648,816.02
  支付其他与筹资活动有关的现金163,752,329.71142,700,457.3464,088,009.6443,008,980.89
  筹资活动现金流出小计624,232,404.36451,465,796.36101,970,322.74193,750,467.41
  筹资活动产生的现金流量净额136,655,662.0566,652,217.6779,787,963.49154,552,158.33
四、汇率变动对现金及现金等价物的影响-2,766,279.35-1,979,479.05-1,817,050.97-127,654.67
五、现金及现金等价物净增加额20,585,132.81-2,729,446.817,819,155.81-120,459,502.88
  加:期初现金及现金等价物余额159,787,914.28159,787,914.28159,787,914.28280,247,417.16
  期末现金及现金等价物余额180,373,047.09157,058,467.47167,607,070.09159,787,914.28
补充资料:
  净利润-3,428,904.04-15,305,237.01
  资产减值准备-8,909,884.66-15,780,740.42
  固定资产和投资性房地产折旧-31,668,141.06-51,343,352.81
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-31,668,141.06-51,343,352.81
  无形资产摊销-2,043,154.8-2,924,552.96
  长期待摊费用摊销-397,487.19-562,584.5
  处置固定资产、无形资产和其他长期资产的损失-2,767.07--11,505.85
  固定资产报废损失-304,117.43-162,204.79
  公允价值变动损失-177,560.01--56,411.22
  财务费用-9,301,764.97-13,202,573.69
  投资损失-1,256,676.84-111,502.04
  递延所得税--780,859.68--1,082,132.29
  其中:递延所得税资产减少--392,357.97--181,062.86
    递延所得税负债增加--388,501.71--901,069.43
  存货的减少--3,284,882.38--119,105,391.5
  经营性应收项目的减少-461,589.46--41,410,454.59
  经营性应付项目的增加--81,174,047.6-108,288,980.15
  其他--3,341,050.9--3,748,142.08
  不涉及现金收支的投资和筹资活动金额其他项目-0-1,104,334.89
  现金的期末余额-157,058,467.47-159,787,914.28
  减:现金的期初余额-159,787,914.28-280,247,417.16
  现金及现金等价物的净增加额--2,729,446.81--120,459,502.88
公告日期2026-10-282026-08-282026-04-282026-04-28
审计意见(境内)标准无保留意见
TOP↑