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:8.48亿  总市值:22.77亿
流通股本:4404.11万   总股本:1.18亿

现金流量表

报告期2025-06-302025-03-312024-12-312024-09-30
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539,098,543.22274,036,347.9869,452,083.38638,623,119.51
  收到的税费返还47,219,014.1226,113,346.3981,319,080.254,555,615.55
  收到其他与经营活动有关的现金1,826,988.01427,411.4518,350,390.8216,659,667.75
  经营活动现金流入小计588,144,545.35300,577,105.74969,121,554.4709,838,402.81
  购买商品、接受劳务支付的现金345,722,299.46205,834,441.51626,579,801.79489,401,589.22
  支付给职工以及为职工支付的现金87,026,371.3846,330,504.44169,934,095.32120,556,842.88
  支付的各项税费30,915,527.1114,661,759.8240,545,656.9930,883,640.2
  支付其他与经营活动有关的现金83,554,515.4638,264,233.01156,799,278.9110,240,217.99
  经营活动现金流出小计547,218,713.41305,090,938.78993,858,833751,082,290.29
  经营活动产生的现金流量净额40,925,831.94-4,513,833.04-24,737,278.6-41,243,887.48
二、投资活动产生的现金流量:
  收回投资收到的现金645,000,000339,000,0001,744,000,0001,359,243,218
  取得投资收益收到的现金4,486,723.172,851,314.212,790,359.5310,984,447.59
  处置固定资产、无形资产和其他长期资产收回的现金净额57,00015,000150,051.84150,000
  收到的其他与投资活动有关的现金2,251,419.471,283,410.632,915,780.471,965,877.21
  投资活动现金流入小计651,795,142.64343,149,724.831,759,856,191.841,372,343,542.8
  购建固定资产、无形资产和其他长期资产支付的现金77,564,341.9545,972,234.52270,064,787.02188,532,684.93
  投资支付的现金582,000,000226,000,0001,401,000,0001,164,500,000
  取得子公司及其他营业单位支付的现金14,360,60014,351,2009,060,466.249,019,555.57
  支付其他与投资活动有关的现金6,477,633.554,812,374.772,509,864.83532,802.18
  投资活动现金流出小计680,402,575.5291,135,809.291,682,635,118.091,362,585,042.68
  投资活动产生的现金流量净额-28,607,432.8652,013,915.5477,221,073.759,758,500.12
三、筹资活动产生的现金流量:
  吸收投资收到的现金440,00090,000170,000-
  其中:子公司吸收少数股东投资收到的现金--170,000-
  取得借款收到的现金129,994,733.86129,994,733.86149,715,090.1270,000,000
  收到其他与筹资活动有关的现金4,004,013.25721,952.29--
  筹资活动现金流入小计134,438,747.11130,806,686.15149,885,090.1270,000,000
  偿还债务支付的现金80,000,00020,000,00040,000,00040,000,000
  分配股利、利润或偿付利息支付的现金40,438,617.6721,391,340.730,761,167.630,895,014.4
  支付其他与筹资活动有关的现金5,343,943.63,927,225.5358,921,596.8649,935,151.84
  筹资活动现金流出小计125,782,561.2745,318,566.23129,682,764.46120,830,166.24
  筹资活动产生的现金流量净额8,656,185.8485,488,119.9220,202,325.66-50,830,166.24
四、汇率变动对现金及现金等价物的影响-1,706,742.0344,659.757,583,806.523,049,260.13
五、现金及现金等价物净增加额19,267,842.89133,032,862.1780,269,927.33-79,266,293.47
  加:期初现金及现金等价物余额251,916,505.96251,916,505.96171,646,578.63171,646,578.63
  期末现金及现金等价物余额271,184,348.85384,949,368.13251,916,505.9692,380,285.16
补充资料:
  净利润16,016,963.12-35,516,094.68-
  资产减值准备2,386,196.45-6,529,692.47-
  固定资产和投资性房地产折旧18,392,490.48-37,995,611.77-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧18,392,490.48-37,995,611.77-
  无形资产摊销2,964,477.71-5,200,427.89-
  长期待摊费用摊销1,085,857.38-893,005.06-
  处置固定资产、无形资产和其他长期资产的损失-10,145.1--97,601.39-
  固定资产报废损失4,102.56-605,252.58-
  公允价值变动损失-2,541,854.59--4,164,451.55-
  财务费用2,686,379.99--2,876,835.45-
  投资损失-1,310,452.87--687,871.38-
  递延所得税891,793.67--3,215,075.53-
  其中:递延所得税资产减少1,960,201.73--3,149,560.03-
    递延所得税负债增加-1,068,408.06--65,515.5-
  存货的减少23,113,389.11--157,687,758.17-
  经营性应收项目的减少41,498,900.09--60,119,703.98-
  经营性应付项目的增加-69,400,230.99-105,790,648.96-
  其他--1,790,853.45-
  不涉及现金收支的投资和筹资活动金额其他项目--7,576,487.56-
  现金的期末余额271,184,348.85-251,916,505.96-
  减:现金的期初余额251,916,505.96-171,646,578.63-
  现金及现金等价物的净增加额19,267,842.89-80,269,927.33-
公告日期2025-08-222025-04-262025-04-182024-10-24
审计意见(境内)标准无保留意见
TOP↑