当前位置:首页 - 行情中心 - 希荻微(688173) - 财务分析 - 现金流量表

希荻微

(688173)

  

流通市值:69.41亿  总市值:69.89亿
流通股本:4.10亿   总股本:4.13亿

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248,660,139.11928,831,673.72683,849,487.75414,266,730.42
  收到的税费返还14,034,546.9148,802,623.9633,278,373.416,156,786.25
  收到其他与经营活动有关的现金48,679,642.9252,847,342.65180,587,660.57136,223,391.56
  经营活动现金流入小计311,374,328.921,230,481,640.33897,715,521.72566,646,908.23
  购买商品、接受劳务支付的现金173,255,463.62836,436,201.38593,708,986.89342,063,033.93
  支付给职工以及为职工支付的现金64,925,931.49225,993,956.31169,252,578.36117,619,395.33
  支付的各项税费3,659,084.6824,817,144.7122,252,124.2916,498,951.32
  支付其他与经营活动有关的现金116,384,565.12308,899,485.61236,221,205.33157,037,908.98
  经营活动现金流出小计358,225,044.911,396,146,788.011,021,434,894.87633,219,289.56
  经营活动产生的现金流量净额-46,850,715.99-165,665,147.68-123,719,373.15-66,572,381.33
二、投资活动产生的现金流量:
  收回投资收到的现金103,938,627.21895,209,636.23771,328,826.61498,703,409.82
  取得投资收益收到的现金7,930,142.076,051,196.476,324,252.993,727,691.44
  处置固定资产、无形资产和其他长期资产收回的现金净额-10,031.8510,050.7510,064.52
  投资活动现金流入小计111,868,769.28901,270,864.55777,663,130.35502,441,165.78
  购建固定资产、无形资产和其他长期资产支付的现金36,510,709.4488,976,915.5479,865,704.1554,927,688.03
  投资支付的现金259,220,815.1799,512,599.42749,860,684.94688,598,425.83
  取得子公司及其他营业单位支付的现金107,596,342.02---
  投资活动现金流出小计403,327,866.56888,489,514.96829,726,389.09743,526,113.86
  投资活动产生的现金流量净额-291,459,097.2812,781,349.59-52,063,258.74-241,084,948.08
三、筹资活动产生的现金流量:
  吸收投资收到的现金9,696,027.5822,885,051.8813,546,561.795,801,090.23
  其中:子公司吸收少数股东投资收到的现金-4,990,836.41--
  取得借款收到的现金207,531,60094,000,00018,100,0008,500,000
  收到其他与筹资活动有关的现金31,351.5110,065--
  筹资活动现金流入小计217,258,979.09116,895,116.8831,646,561.7914,301,090.23
  偿还债务支付的现金-1,000,0001,000,0007,500,000
  分配股利、利润或偿付利息支付的现金989,504.941,017,718.4567,204.49422,323.88
  支付其他与筹资活动有关的现金31,664,922.8115,070,826.6213,535,871.589,653,415.26
  筹资活动现金流出小计32,654,427.7517,088,545.0215,103,076.0717,575,739.14
  筹资活动产生的现金流量净额184,604,551.3499,806,571.8616,543,485.72-3,274,648.91
四、汇率变动对现金及现金等价物的影响-3,765,449.38-5,208,498.96164,397.71,657,305.33
五、现金及现金等价物净增加额-157,470,711.31-58,285,725.19-159,074,748.47-309,274,672.99
  加:期初现金及现金等价物余额735,397,376.66793,683,101.85793,683,101.85793,683,101.85
  期末现金及现金等价物余额577,926,665.35735,397,376.66634,608,353.38484,408,428.86
补充资料:
  净利润--144,205,352.19--60,806,654.87
  资产减值准备--10,566,121.91-2,390,078.49
  固定资产和投资性房地产折旧-7,318,400.59-3,402,116.58
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-7,318,400.59-3,402,116.58
  无形资产摊销-41,761,760.92-21,168,899.23
  长期待摊费用摊销-919,719.11-242,733.72
  处置固定资产、无形资产和其他长期资产的损失--592,756.99--5,844.38
  公允价值变动损失--160,254.25--220,754.76
  财务费用-2,459,821.11--61,628.9
  投资损失--4,137,793.35--2,920,211.46
  递延所得税-479,331.5-7,759,558.78
  其中:递延所得税资产减少-5,932,714.52-8,607,876.11
    递延所得税负债增加--5,453,383.02--848,317.33
  存货的减少--113,120,148.23--36,393,698.79
  经营性应收项目的减少--4,545,044.8--51,068,231.92
  经营性应付项目的增加-39,333,383.86-35,900,161.86
  现金的期末余额-735,397,376.66-469,965,981.69
  减:现金的期初余额-785,990,775.37-785,990,775.37
  加:现金等价物的期末余额---14,442,447.17
  减:现金等价物的期初余额-7,692,326.48-7,692,326.48
  现金及现金等价物的净增加额--58,285,725.19--309,274,672.99
公告日期2026-04-302026-04-172025-10-312025-08-30
审计意见(境内)标准无保留意见
TOP↑