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:4.46亿  总市值:16.18亿
流通股本:1661.50万   总股本:6032.10万

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133,491,356.96484,103,497.1359,982,538.52217,839,954.93
  收到的税费返还-1,255,633.711,255,633.711,255,633.71
  收到其他与经营活动有关的现金1,177,154.24869,892.721,561,612.311,285,399.36
  经营活动现金流入小计134,668,511.2486,229,023.53362,799,784.54220,380,988
  购买商品、接受劳务支付的现金91,062,016.27367,563,575.76266,493,605.06162,361,577.96
  支付给职工以及为职工支付的现金14,528,542.9850,533,849.5535,786,781.922,926,433.02
  支付的各项税费5,247,425.6430,208,888.0124,902,952.0917,593,402.86
  支付其他与经营活动有关的现金8,261,339.0645,112,358.3326,541,107.1916,621,984.83
  经营活动现金流出小计119,099,323.95493,418,671.65353,724,446.24219,503,398.67
  经营活动产生的现金流量净额15,569,187.25-7,189,648.129,075,338.3877,589.33
二、投资活动产生的现金流量:
  收回投资收到的现金40,000,000---
  取得投资收益收到的现金153,891.31---
  处置固定资产、无形资产和其他长期资产收回的现金净额-38,706600
  投资活动现金流入小计40,153,891.3138,706600
  购建固定资产、无形资产和其他长期资产支付的现金13,825,834.7422,972,801.5515,315,747.985,145,360.8
  投资支付的现金40,000,00050,000,000-0
  投资活动现金流出小计53,825,834.7472,972,801.5515,315,747.985,145,360.8
  投资活动产生的现金流量净额-13,671,943.43-72,934,095.55-15,315,687.98-5,145,360.8
三、筹资活动产生的现金流量:
  吸收投资收到的现金-181,087,545157,728,300-
  取得借款收到的现金196,00013,809,716.0413,809,716.041,881,600
  收到其他与筹资活动有关的现金-19,848,331.219,848,331.27,900,417.77
  筹资活动现金流入小计196,000214,745,592.24191,386,347.249,782,017.77
  偿还债务支付的现金5,331,20010,312,577.48,389,971.077,029,301.07
  分配股利、利润或偿付利息支付的现金71,609.5635,308,006.76224,240.73156,509.45
  支付其他与筹资活动有关的现金220,005.26,861,671.72,225,345.161,257,736.88
  筹资活动现金流出小计5,622,814.7652,482,255.8610,839,556.968,443,547.4
  筹资活动产生的现金流量净额-5,426,814.76162,263,336.38180,546,790.281,338,470.37
四、汇率变动对现金及现金等价物的影响-947.78-1,548.05-1,451.14-637.36
五、现金及现金等价物净增加额-3,530,518.7282,138,044.66174,304,989.46-2,929,938.46
  加:期初现金及现金等价物余额101,340,462.6919,202,418.0319,202,418.0319,202,418.03
  期末现金及现金等价物余额97,809,943.97101,340,462.69193,507,407.4916,272,479.57
补充资料:
  净利润-69,704,571.85-29,453,560.37
  资产减值准备-2,691,344.81-1,166,144.76
  固定资产和投资性房地产折旧-19,070,811.67-8,650,427.36
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-19,070,811.67-8,650,427.36
  无形资产摊销-663,019.58-298,206.23
  长期待摊费用摊销-1,004,449.48-809,995.26
  处置固定资产、无形资产和其他长期资产的损失--13,409.8--
  固定资产报废损失--12,587-1,892.34
  公允价值变动损失--145,393.32-36,986.02
  财务费用-795,376.72-419,111.65
  投资损失-1,137,179.05-644,730.52
  递延所得税--1,052,963.95-126,355.38
  其中:递延所得税资产减少--1,104,868.74-68,575.97
    递延所得税负债增加-51,904.79-57,779.41
  存货的减少--15,505,754.32--15,319,006.12
  经营性应收项目的减少--199,983,457.15--65,077,928.04
  经营性应付项目的增加-109,380,468.25-38,640,102.25
  现金的期末余额-101,340,462.69-16,272,479.57
  减:现金的期初余额-19,202,418.03-19,202,418.03
  现金及现金等价物的净增加额-82,138,044.66--2,929,938.46
公告日期2026-04-282026-03-262025-10-292025-07-31
审计意见(境内)标准无保留意见
TOP↑