当前位置:首页 - 行情中心 - 西磁科技(920061) - 财务分析 - 现金流量表

西磁科技

(920061)

  

流通市值:0.00万  总市值:0.00万
流通股本:0.00万   总股本:0.00万

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39,300,869.221,885,379.5886,321,62868,664,429.26
  收到的税费返还723,003.52528,340.711,881,551.561,375,185.96
  收到其他与经营活动有关的现金1,602,262.9711,992.0211,726,851.6810,242,844.16
  经营活动现金流入小计41,626,135.6223,125,712.3199,930,031.2480,282,459.38
  购买商品、接受劳务支付的现金12,957,619.536,737,752.835,039,262.4629,408,835.98
  支付给职工以及为职工支付的现金16,257,846.459,639,767.8530,031,364.9721,207,373.16
  支付的各项税费2,105,657.431,371,814.046,449,265.136,485,367.9
  支付其他与经营活动有关的现金3,543,228.381,329,011.024,923,338.124,723,693.36
  经营活动现金流出小计34,864,351.7919,078,345.7176,443,230.6861,825,270.4
  经营活动产生的现金流量净额6,761,783.834,047,366.623,486,800.5618,457,188.98
二、投资活动产生的现金流量:
  收回投资收到的现金266,216,329.46107,578,258.1291,636,319.18187,987,276.02
  取得投资收益收到的现金767,516.72523,837.32256,786.88751,916.02
  处置固定资产、无形资产和其他长期资产收回的现金净额--10,019.9610,020
  投资活动现金流入小计266,983,846.18108,102,095.42291,903,126.02188,749,212.04
  购建固定资产、无形资产和其他长期资产支付的现金9,614,206.436,315,4007,626,468.572,869,181.87
  投资支付的现金254,400,000118,000,000396,000,000278,000,000
  投资活动现金流出小计264,014,206.43124,315,400403,626,468.57280,869,181.87
  投资活动产生的现金流量净额2,969,639.75-16,213,304.58-111,723,342.55-92,119,969.83
三、筹资活动产生的现金流量:
  吸收投资收到的现金--16,905,442.2918,777,383
  其中:子公司吸收少数股东投资收到的现金--100,000-
  取得借款收到的现金--584,325-
  筹资活动现金流入平衡项目--00
  筹资活动现金流入小计--17,489,767.2918,777,383
  偿还债务支付的现金584,325584,3258,000,0008,000,000
  分配股利、利润或偿付利息支付的现金10,053,242.98-13,452,931.5913,450,100
  支付其他与筹资活动有关的现金36,269.3-71,832.971,871,940.71
  筹资活动现金流出小计10,673,837.28584,32521,524,764.5623,322,040.71
  筹资活动产生的现金流量净额-10,673,837.28-584,325-4,034,997.27-4,544,657.71
四、汇率变动对现金及现金等价物的影响113,457.6276,944.72112,755.81102,758.8
五、现金及现金等价物净增加额-828,956.08-12,673,318.26-92,158,783.45-78,104,679.76
  加:期初现金及现金等价物余额36,592,192.0636,592,178.12128,750,975.51129,180,435.51
  期末现金及现金等价物余额35,763,235.9823,918,859.8636,592,192.0651,075,755.75
补充资料:
  净利润2,123,045.04-20,073,086.57-
  资产减值准备58,071.23-556,802-
  固定资产和投资性房地产折旧1,607,915.25-3,308,260.27-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧1,607,915.25-3,308,260.27-
  无形资产摊销605,094.59-1,008,191.89-
  长期待摊费用摊销674,783.8-1,295,053.33-
  处置固定资产、无形资产和其他长期资产的损失--768,853.77-
  公允价值变动损失-734,778.82--2,751,862.79-
  财务费用-132,242.44--519,877.47-
  投资损失-791,715.05--256,786.88-
  递延所得税-86,900.72--286,372.31-
  其中:递延所得税资产减少-131,924.47--256,341.84-
    递延所得税负债增加45,023.75--30,030.47-
  存货的减少-2,694,942.38-8,748,327.01-
  经营性应收项目的减少3,945,973.02--607,961.02-
  经营性应付项目的增加742,408.72--10,371,014.37-
  其他330,216.22-1,009,145.56-
  现金的期末余额35,763,235.98-36,592,192.06-
  减:现金的期初余额36,592,192.06-128,750,975.51-
  现金及现金等价物的净增加额-828,956.08--92,158,783.45-
公告日期2025-08-222025-04-252025-04-252024-10-28
审计意见(境内)标准无保留意见
TOP↑