当前位置:首页 - 行情中心 - 森泰股份(301429) - 财务分析 - 现金流量表

森泰股份

(301429)

  

流通市值:10.37亿  总市值:18.68亿
流通股本:6561.53万   总股本:1.18亿

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700,186,522.26462,046,079.85224,571,807.711,085,323,970.43
  收到的税费返还40,767,267.5630,982,473.1319,837,841.9184,646,679.06
  收到其他与经营活动有关的现金3,923,855.323,475,695.572,260,665.6815,725,738.05
  经营活动现金流入小计744,877,645.14496,504,248.55246,670,315.31,185,696,387.54
  购买商品、接受劳务支付的现金483,027,648.52323,059,081.19162,731,938.75676,006,333.45
  支付给职工以及为职工支付的现金121,258,664.2580,721,342.7639,182,323.92174,697,519.98
  支付的各项税费25,364,529.6219,339,118.0614,864,723.4467,333,238.32
  支付其他与经营活动有关的现金108,850,844.8471,075,764.6636,987,643.46147,978,946.03
  经营活动现金流出小计738,501,687.23494,195,306.67253,766,629.571,066,016,037.78
  经营活动产生的现金流量净额6,375,957.912,308,941.88-7,096,314.27119,680,349.76
二、投资活动产生的现金流量:
  收回投资收到的现金325,000,000237,000,00090,000,000875,000,000
  取得投资收益收到的现金3,456,448.592,420,754.651,514,804.87,650,289.98
  处置固定资产、无形资产和其他长期资产收回的现金净额31,868,519.8318,261,462.59,600,00083,870.05
  收到的其他与投资活动有关的现金2,469,039.462,216,780.14763,411.243,914,906.97
  投资活动现金流入小计362,794,007.88259,898,997.29101,878,216.04886,649,067
  购建固定资产、无形资产和其他长期资产支付的现金105,330,086.8283,958,751.7260,964,194.91130,970,889.08
  投资支付的现金213,000,000203,000,000127,000,000716,000,000
  取得子公司及其他营业单位支付的现金0-014,376,800
  支付其他与投资活动有关的现金0-05,534,758
  投资活动现金流出小计318,330,086.82286,958,751.72187,964,194.91866,882,447.08
  投资活动产生的现金流量净额44,463,921.06-27,059,754.43-86,085,978.8719,766,619.92
三、筹资活动产生的现金流量:
  吸收投资收到的现金3,790,056.48-05,198,390.89
  其中:子公司吸收少数股东投资收到的现金100,000-0440,000
  取得借款收到的现金212,500,000167,500,00070,000,000209,834,625
  收到其他与筹资活动有关的现金6,173,738.57,052,105.020-
  筹资活动现金流入小计222,463,794.98174,552,105.0270,000,000215,033,015.89
  偿还债务支付的现金170,000,000100,000,00050,000,000220,000,000
  分配股利、利润或偿付利息支付的现金36,273,301.535,171,105.7915,588,085.7543,037,704.23
  支付其他与筹资活动有关的现金28,563,173.6816,626,641.13,774,894.9719,338,851.67
  筹资活动现金流出小计234,836,475.18151,797,746.8969,362,980.72282,376,555.9
  筹资活动产生的现金流量净额-12,372,680.222,754,358.13637,019.28-67,343,540.01
四、汇率变动对现金及现金等价物的影响-4,189,095.61-3,312,321.74-1,265,290.923,187,741.9
五、现金及现金等价物净增加额34,278,103.16-5,308,776.16-93,810,564.7875,291,171.57
  加:期初现金及现金等价物余额327,207,677.53327,207,677.53327,207,677.53251,916,505.96
  期末现金及现金等价物余额361,485,780.69321,898,901.37233,397,112.75327,207,677.53
补充资料:
  净利润-25,260,583.9-24,848,268.92
  资产减值准备-6,543,599.84-10,860,231.15
  固定资产和投资性房地产折旧-23,456,850.37-38,650,151.07
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-23,456,850.37-38,650,151.07
  无形资产摊销-2,965,205.52-5,917,724.96
  长期待摊费用摊销-410,847.27-812,301.29
  处置固定资产、无形资产和其他长期资产的损失--14,672,842.49--51,961.84
  固定资产报废损失-2,068.38-162,343.74
  公允价值变动损失--2,235,766.38--4,773,926.21
  财务费用--121,841.16-7,001,771.73
  投资损失-848,536.28--1,987,250.62
  递延所得税--2,779,509.77--1,659,849.71
  其中:递延所得税资产减少--1,941,558.63-232,650.57
    递延所得税负债增加--837,951.14--1,892,500.28
  存货的减少--6,884,133.67-29,986,532.54
  经营性应收项目的减少--26,706,930.94-60,829,656.17
  经营性应付项目的增加--10,485,822.39--67,740,949.53
  其他-2,252,707.27-6,841,732.5
  不涉及现金收支的投资和筹资活动金额其他项目---0
  现金的期末余额-321,898,901.37-327,207,677.53
  减:现金的期初余额-327,207,677.53-251,916,505.96
  现金及现金等价物的净增加额--5,308,776.16-75,291,171.57
公告日期2026-10-222026-08-262026-04-282026-04-28
审计意见(境内)标准无保留意见
TOP↑