当前位置:首页 - 行情中心 - 沪硅产业(688126) - 财务分析 - 现金流量表

沪硅产业

(688126)

  

流通市值:598.23亿  总市值:601.63亿
流通股本:27.32亿   总股本:27.47亿

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1,999,337,031.151,067,607,505.993,172,945,744.552,639,142,543.7
  收到的税费返还110,252,576.1660,180,732.51312,454,327.98239,096,795.4
  收到其他与经营活动有关的现金66,741,705.3158,885,404.7386,441,598.4257,940,413.16
  经营活动现金流入小计2,176,331,312.621,186,673,643.233,571,841,670.952,936,179,752.26
  购买商品、接受劳务支付的现金1,706,958,636.21888,635,974.152,715,767,929.372,332,388,512.31
  支付给职工以及为职工支付的现金544,027,818.91287,907,530.25912,695,506.94687,780,566
  支付的各项税费10,728,592.715,043,054.0626,225,579.5715,590,478.4
  支付其他与经营活动有关的现金376,465,831.01171,583,477.09704,870,525.66504,547,860.37
  经营活动现金流出小计2,638,180,878.841,353,170,035.554,359,559,541.543,540,307,417.08
  经营活动产生的现金流量净额-461,849,566.22-166,496,392.32-787,717,870.59-604,127,664.82
二、投资活动产生的现金流量:
  收回投资收到的现金4,881,730,0003,464,618,50011,973,909,823.88,247,875,881.8
  取得投资收益收到的现金15,264,911.9812,166,607.17799,289,684.55722,705,840.95
  处置固定资产、无形资产和其他长期资产收回的现金净额11,596,460.18-15,308.01-
  收到的其他与投资活动有关的现金6,326,586.994,507,367.0423,071,669.522,177,158.76
  投资活动现金流入小计4,914,917,959.153,481,292,474.2112,796,286,485.868,992,758,881.51
  购建固定资产、无形资产和其他长期资产支付的现金1,941,134,138.81974,756,212.555,069,040,717.343,530,410,967.63
  投资支付的现金4,930,270,0002,994,936,50011,843,160,5008,871,462,499.99
  投资活动现金流出小计6,871,404,138.813,969,692,712.5516,912,201,217.3412,401,873,467.62
  投资活动产生的现金流量净额-1,956,486,179.66-488,400,238.34-4,115,914,731.48-3,409,114,586.11
三、筹资活动产生的现金流量:
  吸收投资收到的现金600,000,000-1,683,488,0701,365,988,070
  其中:子公司吸收少数股东投资收到的现金600,000,000-1,683,488,0701,365,988,070
  取得借款收到的现金1,714,371,954.18800,247,098.972,047,985,385.261,345,715,276.55
  发行债券收到的现金1,000,000,000-500,000,000-
  收到其他与筹资活动有关的现金--148,744.04148,744.04
  筹资活动现金流入小计3,314,371,954.18800,247,098.974,231,622,199.32,711,852,090.59
  偿还债务支付的现金476,885,156.73210,144,034.921,242,072,967.44467,146,646.2
  分配股利、利润或偿付利息支付的现金76,480,329.3735,293,477.67289,145,147.27202,879,108.43
  其中:子公司支付给少数股东的股利、利润--2,635,0002,635,000
  支付其他与筹资活动有关的现金363,986,629.18352,588,230.6260,843,192.58252,898,876.72
  筹资活动现金流出小计917,352,115.28598,025,743.191,792,061,307.29922,924,631.35
  筹资活动产生的现金流量净额2,397,019,838.9202,221,355.782,439,560,892.011,788,927,459.24
四、汇率变动对现金及现金等价物的影响24,716,748.078,173,983.7-15,867,009.78-3,160,114.43
五、现金及现金等价物净增加额3,400,841.09-444,501,291.18-2,479,938,719.84-2,227,474,906.12
  加:期初现金及现金等价物余额2,700,402,977.442,700,402,977.435,180,341,697.265,115,341,697.26
  期末现金及现金等价物余额2,703,803,818.532,255,901,686.252,700,402,977.422,887,866,791.14
补充资料:
  净利润-519,453,509.12--1,121,687,217.8-
  资产减值准备137,187,311.29-428,285,587.74-
  固定资产和投资性房地产折旧561,698,343.04-879,241,265.59-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧561,698,343.04-879,241,265.59-
  无形资产摊销27,222,798.17-54,315,951.01-
  长期待摊费用摊销1,288,245.04-3,743,872.99-
  递延收益摊销-89,189,759.2--176,746,703.16-
  处置固定资产、无形资产和其他长期资产的损失-25,690.79--828,105.93-
  固定资产报废损失508,738.6-2,131,586.2-
  公允价值变动损失-6,488,362.25-11,707,930.37-
  财务费用62,496,782.17-142,865,939.91-
  投资损失-31,398,107.62--148,170,345.64-
  递延所得税-17,197,758.02--51,129,562.09-
  其中:递延所得税资产减少-8,762,692.33--28,940,762.32-
    递延所得税负债增加-8,435,065.69--22,188,799.77-
  存货的减少-504,989,276.12--203,700,718.4-
  经营性应收项目的减少-137,702,718.17--820,605,887.43-
  经营性应付项目的增加36,705,503.73-187,806,919.6-
  其他-216,642.38-587,226.26-
  不涉及现金收支的投资和筹资活动金额其他项目1,488,213,460.02-1,325,104,569.63-
  现金的期末余额2,703,803,818.53-2,700,402,977.42-
  减:现金的期初余额2,700,402,977.44-5,180,341,697.26-
  现金及现金等价物的净增加额3,400,841.09--2,479,938,719.84-
公告日期2025-08-292025-04-262025-04-242024-10-31
审计意见(境内)标准无保留意见
TOP↑