当前位置:首页 - 行情中心 - 星源卓镁(301398) - 财务分析 - 现金流量表

星源卓镁

(301398)

  

流通市值:17.34亿  总市值:52.17亿
流通股本:3721.90万   总股本:1.12亿

现金流量表

报告期2026-03-312025-12-312025-09-302025-06-30
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79,636,679.66346,381,360.02269,669,409.26195,410,907.4
  收到的税费返还1,738,917.767,812,744.646,150,756.953,014,562.66
  收到其他与经营活动有关的现金1,294,366.3217,323,829.8318,234,297.5611,089,778.26
  经营活动现金流入小计82,669,963.74371,517,934.49294,054,463.77209,515,248.32
  购买商品、接受劳务支付的现金55,598,072.88183,531,689.84131,977,321.3185,852,930.03
  支付给职工以及为职工支付的现金39,564,175.4105,430,084.6373,156,65650,267,986.68
  支付的各项税费2,648,299.5618,370,402.9620,588,508.0416,745,447.33
  支付其他与经营活动有关的现金4,415,355.9718,969,175.5113,550,023.646,929,292.86
  经营活动现金流出小计102,225,903.81326,301,352.94239,272,508.99159,795,656.9
  经营活动产生的现金流量净额-19,555,940.0745,216,581.5554,781,954.7849,719,591.42
二、投资活动产生的现金流量:
  收回投资收到的现金243,000,0001,247,000,0001,037,000,000680,000,000
  取得投资收益收到的现金1,057,442.834,961,521.934,129,757.042,720,795.23
  处置固定资产、无形资产和其他长期资产收回的现金净额-2,873,296.462,692,5001,186,500
  收到的其他与投资活动有关的现金908,756.123,417,897.422,234,644.221,316,195.28
  投资活动现金流入小计244,966,198.951,258,252,715.811,046,056,901.26685,223,490.51
  购建固定资产、无形资产和其他长期资产支付的现金141,506,408.69257,769,270.26130,224,015.9966,341,120.37
  投资支付的现金88,000,0001,477,000,000987,000,000692,000,000
  投资活动现金流出小计229,506,408.691,734,769,270.261,117,224,015.99758,341,120.37
  投资活动产生的现金流量净额15,459,790.26-476,516,554.45-71,167,114.73-73,117,629.86
三、筹资活动产生的现金流量:
  取得借款收到的现金20,000,000464,700,000--
  筹资活动现金流入平衡项目00--
  筹资活动现金流入小计20,000,000464,700,000--
  分配股利、利润或偿付利息支付的现金119,616.6532,653,004.5730,000,00030,000,000
  支付其他与筹资活动有关的现金-566,037.7276,461.0476,461.04
  筹资活动现金流出小计119,616.6533,219,042.2930,076,461.0430,076,461.04
  筹资活动产生的现金流量净额19,880,383.35431,480,957.71-30,076,461.04-30,076,461.04
四、汇率变动对现金及现金等价物的影响-2,403,840.22-837,775.521,125,504.71,459,353.09
五、现金及现金等价物净增加额13,380,393.32-656,790.71-45,336,116.29-52,015,146.39
  加:期初现金及现金等价物余额213,040,423.29213,697,214213,697,214213,697,214
  期末现金及现金等价物余额226,420,816.61213,040,423.29168,361,097.71161,682,067.61
补充资料:
  净利润-46,008,800.79-31,341,954.78
  资产减值准备-16,416,184.43-2,367,013.33
  固定资产和投资性房地产折旧-34,399,471.07-16,695,258.29
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-34,399,471.07-16,695,258.29
  无形资产摊销-2,003,796.9-1,474,984.28
  处置固定资产、无形资产和其他长期资产的损失--250,638.44--19,644.68
  固定资产报废损失-5,549.12--
  公允价值变动损失--284,865.89--412,773.55
  财务费用--2,003,981.82--3,499,620.73
  投资损失--4,432,656.42--2,116,692.05
  递延所得税-723,034.56--966,100.46
  其中:递延所得税资产减少-723,034.56--966,100.46
  存货的减少--34,864,743.62-1,263,798.81
  经营性应收项目的减少--74,481,635.76-28,253,519.83
  经营性应付项目的增加-73,036,311.63--22,379,210.05
  其他--11,058,045--2,282,896.38
  现金的期末余额-213,040,423.29-147,682,067.61
  减:现金的期初余额-194,697,214-194,697,214
  加:现金等价物的期末余额---14,000,000
  减:现金等价物的期初余额-19,000,000-19,000,000
  现金及现金等价物的净增加额--656,790.71--52,015,146.39
公告日期2026-04-292026-04-292025-10-242025-08-29
审计意见(境内)标准无保留意见
TOP↑