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:6.93亿  总市值:12.46亿
流通股本:3936.44万   总股本:7079.00万

现金流量表

报告期2026-06-302026-03-312025-12-312025-09-30
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42,423,486.5717,077,575.2975,846,782.7257,451,124.52
  收到的税费返还836,415.58427,964.561,452,616.55962,373.43
  收到其他与经营活动有关的现金2,216,573.21,057,692.621,816,163.023,384,795.75
  经营活动现金流入小计45,476,475.3518,563,232.4779,115,562.2961,798,293.7
  购买商品、接受劳务支付的现金11,304,973.025,059,947.9829,813,331.8524,230,627.8
  支付给职工以及为职工支付的现金16,100,829.048,419,497.1828,008,602.2321,288,761.55
  支付的各项税费1,567,227.891,253,811.382,976,203.392,549,729.38
  支付其他与经营活动有关的现金3,289,316.26704,172.984,770,797.364,472,747.35
  经营活动现金流出小计32,262,346.2115,437,429.5265,568,934.8352,541,866.08
  经营活动产生的现金流量净额13,214,129.143,125,802.9513,546,627.469,256,427.62
二、投资活动产生的现金流量:
  收回投资收到的现金298,874,584.68154,430,000506,635,835.17385,800,000
  取得投资收益收到的现金532,977.95466,499.551,364,195.582,447,723.1
  投资活动现金流入小计299,407,562.63154,896,499.55508,000,030.75388,247,723.1
  购建固定资产、无形资产和其他长期资产支付的现金6,479,007.94584,390.7217,833,906.3314,665,689
  投资支付的现金261,000,000121,000,000503,860,000376,860,000
  投资活动现金流出小计267,479,007.94121,584,390.72521,693,906.33391,525,689
  投资活动产生的现金流量净额31,928,554.6933,312,108.83-13,693,875.58-3,277,965.9
三、筹资活动产生的现金流量:
  吸收投资收到的现金660,000660,000--
  筹资活动现金流入平衡项目00--
  筹资活动现金流入小计660,000660,000--
  偿还债务支付的现金--584,325584,325
  分配股利、利润或偿付利息支付的现金5,027,221.32-10,052,18010,053,550.92
  支付其他与筹资活动有关的现金63,723.9-74,664.5654,627.5
  筹资活动现金流出平衡项目0-00
  筹资活动现金流出小计5,090,945.22-10,711,169.5610,692,503.42
  筹资活动产生的现金流量净额-4,430,945.22660,000-10,711,169.56-10,692,503.42
四、汇率变动对现金及现金等价物的影响-371,643.39-128,550.67-45,857.7758,758.61
五、现金及现金等价物净增加额40,340,095.2236,969,361.11-10,904,275.45-4,655,283.09
  加:期初现金及现金等价物余额25,687,916.6125,687,916.6136,592,192.0636,592,192.06
  期末现金及现金等价物余额66,028,011.8362,657,277.7225,687,916.6131,936,908.97
补充资料:
  净利润3,057,014.48-4,428,508.62-
  资产减值准备422,628.89-169,510.57-
  固定资产和投资性房地产折旧2,004,776.4-3,431,422.59-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧2,004,776.4-3,431,422.59-
  无形资产摊销609,912.53-1,212,901.13-
  长期待摊费用摊销771,970.17-1,351,499.43-
  处置固定资产、无形资产和其他长期资产的损失382.76---
  固定资产报废损失--24,057.53-
  公允价值变动损失-649,028.78--1,464,625.78-
  财务费用408,445.94-47,377.28-
  投资损失-576,924.4--1,369,478.93-
  递延所得税-105,026.42--516,396.23-
  其中:递延所得税资产减少-80,370.42--675,446.56-
    递延所得税负债增加-24,656-159,050.33-
  存货的减少-6,655,539.05-162,751.97-
  经营性应收项目的减少1,587,541.73-7,370,039.43-
  经营性应付项目的增加12,449,095.49--3,870,169.85-
  其他584,997.01-164,987.34-
  现金的期末余额66,028,011.83-25,687,916.61-
  减:现金的期初余额25,687,916.61-36,592,192.06-
  现金及现金等价物的净增加额40,340,095.22--10,904,275.45-
公告日期2026-08-212026-04-172026-04-172025-10-28
审计意见(境内)标准无保留意见
TOP↑