当前位置:首页 - 行情中心 - 西山科技(688576) - 财务分析 - 现金流量表

西山科技

(688576)

  

流通市值:11.30亿  总市值:23.65亿
流通股本:3231.85万   总股本:6764.32万

现金流量表

报告期2026-09-302026-06-302026-03-312025-12-31
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183,410,423.54140,391,105.6583,325,598.21388,677,485.17
  收到的税费返还1,417,662.31729,594.68197,587.98617,188.06
  收到其他与经营活动有关的现金6,482,396.412,029,041.791,092,389.219,196,888.37
  经营活动现金流入小计191,310,482.26143,149,742.1284,615,575.4398,491,561.6
  购买商品、接受劳务支付的现金107,446,995.1375,655,974.6735,333,978.31108,033,344.63
  支付给职工以及为职工支付的现金102,069,358.5671,006,706.933,905,198.6113,051,362.8
  支付的各项税费10,282,924.2910,093,870.535,320,050.4733,462,382.27
  支付其他与经营活动有关的现金65,480,085.538,434,357.9314,961,708.7483,909,747.59
  经营活动现金流出小计285,279,363.48195,190,910.0389,520,936.12338,456,837.29
  经营活动产生的现金流量净额-93,968,881.22-52,041,167.91-4,905,360.7260,034,724.31
二、投资活动产生的现金流量:
  收回投资收到的现金1,097,200,000702,000,000274,000,0001,489,000,000
  取得投资收益收到的现金8,150,208.613,865,057.411,929,874.5412,479,611.37
  处置固定资产、无形资产和其他长期资产收回的现金净额4,927.251,427.251,260165,181
  投资活动现金流入小计1,105,355,135.86705,866,484.66275,931,134.541,501,644,792.37
  购建固定资产、无形资产和其他长期资产支付的现金44,489,991.5631,226,556.9926,910,437.395,996,086.68
  投资支付的现金1,032,200,000632,000,000234,000,0001,642,400,000
  投资活动现金流出小计1,076,689,991.56663,226,556.99260,910,437.31,738,396,086.68
  投资活动产生的现金流量净额28,665,144.342,639,927.6715,020,697.24-236,751,294.31
三、筹资活动产生的现金流量:
  分配股利、利润或偿付利息支付的现金22,595,027.422,507,906.3-45,190,060
  支付其他与筹资活动有关的现金27,295.8327,295.83-47,201,658.41
  筹资活动现金流出平衡项目00-0
  筹资活动现金流出小计22,622,323.2322,535,202.13-92,391,718.41
  筹资活动产生的现金流量净额平衡项目00-0
  筹资活动产生的现金流量净额-22,622,323.23-22,535,202.13--92,391,718.41
四、汇率变动对现金及现金等价物的影响-718,945.53-510,888.59-240,405.25-263,930.4
五、现金及现金等价物净增加额-88,645,005.68-32,447,330.969,874,931.27-269,372,218.81
  加:期初现金及现金等价物余额289,080,100.88289,080,100.88289,080,100.88558,452,319.69
  期末现金及现金等价物余额200,435,095.2256,632,769.92298,955,032.15289,080,100.88
补充资料:
  净利润--25,461,271.82-51,908,053.43
  资产减值准备-9,047,860.21-7,632,627.52
  固定资产和投资性房地产折旧-12,635,500.8-22,972,914.48
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-12,635,500.8-22,972,914.48
  无形资产摊销-1,403,815.09-2,627,278.25
  长期待摊费用摊销-824,228.77-1,113,571.94
  处置固定资产、无形资产和其他长期资产的损失-1,294.23-344,375.43
  固定资产报废损失---21,337.01
  公允价值变动损失--2,294,632.87--6,883,961.63
  财务费用-504,069.48-278,012.58
  投资损失--1,668,547.84--3,041,238.78
  递延所得税--1,645,532.99--1,867,378.31
  其中:递延所得税资产减少--1,627,092.44--1,443,192.81
    递延所得税负债增加--18,440.55--424,185.5
  存货的减少--4,245,744.97--65,357,187.15
  经营性应收项目的减少-9,258,561.18--4,597,899.05
  经营性应付项目的增加--50,653,084.7-48,780,855.88
  其他---3,192,414.08
  现金的期末余额-256,632,769.92-289,080,100.88
  减:现金的期初余额-289,080,100.88-558,452,319.69
  现金及现金等价物的净增加额--32,447,330.96--269,372,218.81
公告日期2026-10-312026-08-292026-04-302026-04-30
审计意见(境内)标准无保留意见
TOP↑