当前位置:首页 - 行情中心 - 圣晖集成(603163) - 财务分析 - 现金流量表

圣晖集成

(603163)

  

流通市值:15.91亿  总市值:45.46亿
流通股本:3500.28万   总股本:1.00亿

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1,311,764,194.99538,586,171.322,066,354,453.311,542,684,592.97
  收到的税费返还31,521,972.9531,897,775.5324,266,329.558,950,778.59
  收到其他与经营活动有关的现金7,355,278.149,337,814.0128,677,150.0929,069,521.44
  经营活动现金流入小计1,350,641,446.08579,821,760.862,119,297,932.951,580,704,893
  购买商品、接受劳务支付的现金1,102,173,481.47546,896,069.941,889,084,764.241,353,013,223.4
  支付给职工以及为职工支付的现金82,864,084.8953,208,987.1139,290,057.43107,379,867.17
  支付的各项税费37,534,499.5928,600,934.9152,768,919.6848,700,271.88
  支付其他与经营活动有关的现金22,020,135.7222,093,463.8841,862,341.449,661,138.48
  经营活动现金流出小计1,244,592,201.67650,799,455.832,123,006,082.751,558,754,500.93
  经营活动产生的现金流量净额106,049,244.41-70,977,694.97-3,708,149.821,950,392.07
二、投资活动产生的现金流量:
  收回投资收到的现金185,000,00085,000,000272,000,000160,000,000
  取得投资收益收到的现金862,709.31407,871.73908,884.79424,309.9
  处置固定资产、无形资产和其他长期资产收回的现金净额118,165115,165185,947.0872,700
  投资活动现金流入小计185,980,874.3185,523,036.73273,094,831.87160,497,009.9
  购建固定资产、无形资产和其他长期资产支付的现金6,128,083.373,469,824.4214,410,135.4610,071,484.6
  投资支付的现金135,000,000115,000,000336,999,999.94174,999,990.94
  投资活动现金流出小计141,128,083.37118,469,824.42351,410,135.4185,071,475.54
  投资活动产生的现金流量净额44,852,790.94-32,946,787.69-78,315,303.53-24,574,465.64
三、筹资活动产生的现金流量:
  吸收投资收到的现金--5,401,529.095,401,529.09
  其中:子公司吸收少数股东投资收到的现金--5,401,529.095,401,529.09
  取得借款收到的现金93,117,60071,357,008.1223,530,223363,055
  收到其他与筹资活动有关的现金30,766,964.9329,797,168.4953,586,215.5930,578,179.26
  筹资活动现金流入小计123,884,564.93101,154,176.6182,517,967.6836,342,763.35
  偿还债务支付的现金64,159,7953,942,352.7363,860351,577.05
  分配股利、利润或偿付利息支付的现金76,194,014.17549,949.2480,284,876.5574,782,274.09
  支付其他与筹资活动有关的现金33,259,904.18598,353.4759,042,712.1626,936,307.3
  筹资活动现金流出小计173,613,713.355,090,655.41139,691,448.71102,070,158.44
  筹资活动产生的现金流量净额-49,729,148.4296,063,521.2-57,173,481.03-65,727,395.09
四、汇率变动对现金及现金等价物的影响11,944,977.93-1,768,583.674,096,193.444,857,044.45
五、现金及现金等价物净增加额113,117,864.86-9,629,545.13-135,100,740.92-63,494,424.21
  加:期初现金及现金等价物余额574,895,982.11574,895,982.11709,996,723.03709,996,723.03
  期末现金及现金等价物余额688,013,846.97565,266,436.98574,895,982.11646,502,298.82
补充资料:
  净利润66,494,880.99-117,109,778.91-
  资产减值准备-4,074,195.84-6,812,588.09-
  固定资产和投资性房地产折旧2,945,400.28-5,056,653.16-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧2,847,867.21-4,989,601.84-
    投资性房地产折旧97,533.07-67,051.32-
  无形资产摊销205,179.44-370,750.07-
  处置固定资产、无形资产和其他长期资产的损失-156,532.11--98,152.04-
  固定资产报废损失2,151.23---
  公允价值变动损失25,000--25,000-
  财务费用-8,319,344.55--2,917,877.25-
  投资损失-841,567.88--814,005.65-
  递延所得税-1,663,378.57-2,942,101.82-
  其中:递延所得税资产减少-6,093,186.25--272,898.33-
    递延所得税负债增加4,429,807.68-3,215,000.15-
  存货的减少-5,651,676.55--3,585,610.06-
  经营性应收项目的减少-192,176,147.11--118,492,078.51-
  经营性应付项目的增加239,260,565.68--9,886,105.62-
  其他-322,431.42---
  现金的期末余额688,013,846.97-574,895,982.11-
  减:现金的期初余额574,895,982.11-709,996,723.03-
  现金及现金等价物的净增加额113,117,864.86--135,100,740.92-
公告日期2025-08-082025-04-262025-03-292024-10-26
审计意见(境内)标准无保留意见
TOP↑