当前位置:首页 - 行情中心 - 矽电股份(301629) - 财务分析 - 现金流量表

矽电股份

(301629)

  

流通市值:73.34亿  总市值:159.42亿
流通股本:1919.61万   总股本:4172.73万

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47,411,317.97287,288,092.87182,018,365.7119,736,026.24
  收到的税费返还433,384.5711,659,953.9610,003,296.015,111,852.4
  收到其他与经营活动有关的现金1,549,408.0210,236,975.8914,539,213.9610,431,356.81
  经营活动现金流入小计49,394,110.56309,185,022.72206,560,875.67135,279,235.45
  购买商品、接受劳务支付的现金47,054,189.71148,031,779.11147,081,608.2483,097,886.5
  支付给职工以及为职工支付的现金35,527,516.78109,946,457.5483,142,357.0156,753,252.99
  支付的各项税费1,896,089.5215,455,314.2612,317,145.479,521,968.71
  支付其他与经营活动有关的现金4,201,389.934,247,145.6528,637,296.5911,624,634.94
  经营活动现金流出小计88,679,185.91307,680,696.56271,178,407.31160,997,743.14
  经营活动产生的现金流量净额-39,285,075.351,504,326.16-64,617,531.64-25,718,507.69
二、投资活动产生的现金流量:
  收回投资收到的现金295,000,000493,856,021.21452,970,00077,992,334.33
  取得投资收益收到的现金861,411.271,963,925.66728,163.76381,743.43
  处置固定资产、无形资产和其他长期资产收回的现金净额30543,988.83521,126.81,305.2
  投资活动现金流入小计295,861,441.27496,363,935.7454,219,290.5678,375,382.96
  购建固定资产、无形资产和其他长期资产支付的现金1,396,166.9510,036,599.617,705,521.434,856,326.47
  投资支付的现金282,000,000937,296,063.89591,618,350220,724,204.15
  投资活动现金流出小计283,396,166.95947,332,663.5599,323,871.43225,580,530.62
  投资活动产生的现金流量净额12,465,274.32-450,968,727.8-145,104,580.87-147,205,147.66
三、筹资活动产生的现金流量:
  吸收投资收到的现金-503,402,097.32503,402,097.32503,402,097.32
  其中:子公司吸收少数股东投资收到的现金-1,826,6001,826,6001,826,600
  筹资活动现金流入平衡项目-000
  筹资活动现金流入小计-503,402,097.32503,402,097.32503,402,097.32
  分配股利、利润或偿付利息支付的现金-39,974,728.4939,974,728.4939,974,728.49
  支付其他与筹资活动有关的现金904,262.2928,781,686.1527,796,857.1127,106,972.63
  筹资活动现金流出小计904,262.2968,756,414.6467,771,585.667,081,701.12
  筹资活动产生的现金流量净额-904,262.29434,645,682.68435,630,511.72436,320,396.2
五、现金及现金等价物净增加额-27,724,063.32-14,818,718.96225,908,399.21263,396,740.85
  加:期初现金及现金等价物余额248,951,915.55263,770,634.51263,770,634.51263,770,634.51
  期末现金及现金等价物余额221,227,852.23248,951,915.55489,679,033.72527,167,375.36
补充资料:
  净利润-53,411,660.32-21,235,951.31
  资产减值准备-7,102,070.35-4,768,422.99
  固定资产和投资性房地产折旧-2,189,617.97-1,031,646.36
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-2,189,617.97-1,031,646.36
  无形资产摊销-1,390,225.53-838,259.98
  长期待摊费用摊销-1,432,795.7-635,796.09
  处置固定资产、无形资产和其他长期资产的损失-49,823.38-48,934.44
  固定资产报废损失-22,993.98-1,548.5
  公允价值变动损失---0
  财务费用-228,927.78-75,945.79
  投资损失--3,629,857.6--381,743.43
  递延所得税--2,374,972.65-317,354.97
  其中:递延所得税资产减少--2,374,972.65-317,354.97
    递延所得税负债增加---0
  存货的减少-31,523,692.35--11,932,316.15
  经营性应收项目的减少--17,455,437.5-41,298,117.09
  经营性应付项目的增加--78,294,619.22--87,428,820.57
  其他--3,443,732.43--25,271.99
  现金的期末余额-248,951,915.55-527,167,375.36
  减:现金的期初余额-263,770,634.51-263,770,634.51
  现金及现金等价物的净增加额--14,818,718.96-263,396,740.85
公告日期2026-04-222026-04-222025-10-302025-08-30
审计意见(境内)标准无保留意见
TOP↑