当前位置:首页 - 行情中心 - 世昌股份(920022) - 财务分析 - 现金流量表

世昌股份

(920022)

  

流通市值:4.91亿  总市值:17.84亿
流通股本:1661.50万   总股本:6032.10万

现金流量表

报告期2025-09-302025-06-302025-03-312024-12-31
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359,982,538.52217,839,954.9399,735,183.03450,098,458.9
  收到的税费返还1,255,633.711,255,633.71-2,680,900.69
  收到其他与经营活动有关的现金1,561,612.311,285,399.36548,964.127,150,467.79
  经营活动现金流入小计362,799,784.54220,380,988100,284,147.15459,929,827.38
  购买商品、接受劳务支付的现金266,493,605.06162,361,577.9675,903,921.65305,076,847.73
  支付给职工以及为职工支付的现金35,786,781.922,926,433.0211,689,817.6739,844,435.84
  支付的各项税费24,902,952.0917,593,402.868,395,081.7631,193,901.9
  支付其他与经营活动有关的现金26,541,107.1916,621,984.837,650,747.1135,066,554.66
  经营活动现金流出小计353,724,446.24219,503,398.67103,639,568.19411,181,740.13
  经营活动产生的现金流量净额9,075,338.3877,589.33-3,355,421.0448,748,087.25
二、投资活动产生的现金流量:
  收回投资收到的现金---3,256,058.64
  取得投资收益收到的现金---21,750
  处置固定资产、无形资产和其他长期资产收回的现金净额600-9,000
  投资活动现金流入的平衡项目00-0
  投资活动现金流入小计600-3,286,808.64
  购建固定资产、无形资产和其他长期资产支付的现金15,315,747.985,145,360.84,695,950.0210,013,916.08
  投资支付的现金-0-3,000,000
  投资活动现金流出小计15,315,747.985,145,360.84,695,950.0213,013,916.08
  投资活动产生的现金流量净额-15,315,687.98-5,145,360.8-4,695,950.02-9,727,107.44
三、筹资活动产生的现金流量:
  吸收投资收到的现金157,728,300---
  取得借款收到的现金13,809,716.041,881,6001,881,60011,990,291.42
  收到其他与筹资活动有关的现金19,848,331.27,900,417.775,930,484.4435,551,103.53
  筹资活动现金流入小计191,386,347.249,782,017.777,812,084.4447,541,394.95
  偿还债务支付的现金8,389,971.077,029,301.0742,27056,832,674.61
  分配股利、利润或偿付利息支付的现金224,240.73156,509.4594,138.5414,174,009.53
  支付其他与筹资活动有关的现金2,225,345.161,257,736.8871,155.055,003,984.31
  筹资活动现金流出小计10,839,556.968,443,547.4207,563.5976,010,668.45
  筹资活动产生的现金流量净额180,546,790.281,338,470.377,604,520.85-28,469,273.5
四、汇率变动对现金及现金等价物的影响-1,451.14-637.36-226.99-
五、现金及现金等价物净增加额174,304,989.46-2,929,938.46-447,077.210,551,706.31
  加:期初现金及现金等价物余额19,202,418.0319,202,418.0319,202,418.038,650,711.72
  期末现金及现金等价物余额193,507,407.4916,272,479.5718,755,340.8319,202,418.03
补充资料:
  净利润-29,453,560.3719,017,035.5969,949,274.81
  资产减值准备-1,166,144.76201,991.471,375,586.57
  固定资产和投资性房地产折旧-8,650,427.364,149,534.5315,133,809.13
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-8,650,427.364,149,534.5315,133,809.13
  无形资产摊销-298,206.23142,756.89489,138.3
  长期待摊费用摊销-809,995.26398,611.491,574,445.96
  处置固定资产、无形资产和其他长期资产的损失----7,964.61
  固定资产报废损失-1,892.34-32,289.95
  公允价值变动损失-36,986.0214,029.18-66,316.34
  财务费用-419,111.65263,087.712,033,027.77
  投资损失-644,730.52292,733.421,528,589.33
  递延所得税-126,355.3846,543.17234,117.02
  其中:递延所得税资产减少-68,575.97-36,355.83271,630.57
    递延所得税负债增加-57,779.4182,899-37,513.55
  存货的减少--15,319,006.12-7,518,024.85-6,476,357.05
  经营性应收项目的减少--65,077,928.04-37,584,247.82-42,316,516.92
  经营性应付项目的增加-38,640,102.2516,984,056.884,025,945.64
  其他---566,000
  现金的期末余额-16,272,479.5718,755,340.83-
  减:现金的期初余额-19,202,418.0319,202,418.03-
  现金及现金等价物的净增加额--2,929,938.46-447,077.210,551,706.31
公告日期2025-10-292025-07-312025-04-292025-03-05
审计意见(境内)标准无保留意见
TOP↑