当前位置:首页 - 行情中心 - 世嘉科技(002796) - 财务分析 - 现金流量表

世嘉科技

(002796)

  

流通市值:72.48亿  总市值:80.18亿
流通股本:2.28亿   总股本:2.52亿

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335,745,973.54154,760,402.59760,663,617.7533,606,111.6
  收到的税费返还2,341,629.411,689,850.7211,162,150.898,103,928.85
  收到其他与经营活动有关的现金1,133,402.64717,174.927,087,440.071,924,853.68
  经营活动现金流入小计339,221,005.59157,167,428.23778,913,208.66543,634,894.13
  购买商品、接受劳务支付的现金209,386,219.19126,023,663.36493,232,889.7330,319,957.05
  支付给职工以及为职工支付的现金110,472,545.154,149,101.42229,642,245.71172,878,038.77
  支付的各项税费5,190,603.431,918,776.468,693,375.328,370,480.8
  支付其他与经营活动有关的现金12,482,075.856,238,054.4527,038,196.0118,745,289.7
  经营活动现金流出小计337,531,443.57188,329,595.69758,606,706.74530,313,766.32
  经营活动产生的现金流量净额1,689,562.02-31,162,167.4620,306,501.9213,321,127.81
二、投资活动产生的现金流量:
  收回投资收到的现金8,948,544.66-65,014,140.6429,993,714.46
  取得投资收益收到的现金3,206,497.54-7,049,017.631,176,311.12
  处置固定资产、无形资产和其他长期资产收回的现金净额143,328.7769,483.193,248,718.931,450,687.05
  收到的其他与投资活动有关的现金403,268.83192,847.472,978,919.132,606,520.14
  投资活动现金流入小计12,701,639.8262,330.6678,290,796.3335,227,232.77
  购建固定资产、无形资产和其他长期资产支付的现金30,402,894.4516,453,119.2961,246,959149,493,758.7
  投资支付的现金227,527,065.67162,527,065.67120,000,000-
  投资活动现金流出小计257,929,960.12178,980,184.96181,246,959149,493,758.7
  投资活动产生的现金流量净额-245,228,320.32-178,717,854.3-102,956,162.67-114,266,525.93
三、筹资活动产生的现金流量:
  取得借款收到的现金227,946,964.91173,030,764.92233,304,584.91101,849,620.66
  收到其他与筹资活动有关的现金7,280,091.7310,066,107.963,775,80025,667,322.24
  筹资活动现金流入小计235,227,056.64183,096,872.88237,080,384.91127,516,942.9
  偿还债务支付的现金75,030,843.4564,380,843.4586,020,934.8737,720,112.43
  分配股利、利润或偿付利息支付的现金3,663,115.991,452,383.063,107,223.093,298,682.07
  其中:子公司支付给少数股东的股利、利润--1,000,0001,000,000
  支付其他与筹资活动有关的现金5,339,478.94659,064.3638,086,179.8416,701,138.89
  筹资活动现金流出小计84,033,438.3866,492,290.87127,214,337.857,719,933.39
  筹资活动产生的现金流量净额151,193,618.26116,604,582.01109,866,047.1169,797,009.51
四、汇率变动对现金及现金等价物的影响-737,338.51-250,291.561,058,366.831,167,077.94
五、现金及现金等价物净增加额-93,082,478.55-93,525,731.3128,274,753.19-29,981,310.67
  加:期初现金及现金等价物余额206,418,423.23206,418,423.23178,143,670.04178,143,670.04
  期末现金及现金等价物余额113,335,944.68112,892,691.92206,418,423.23148,162,359.37
补充资料:
  净利润-41,586,103.3--58,933,370.88-
  资产减值准备-441,325.06-8,891,382.02-
  固定资产和投资性房地产折旧27,799,279.03-56,170,364.99-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧27,799,279.03-56,170,364.99-
  无形资产摊销2,343,394.02-4,787,603.68-
  长期待摊费用摊销1,631,623.44-5,367,334.61-
  处置固定资产、无形资产和其他长期资产的损失100,003.55-2,790,374.15-
  固定资产报废损失5,886.11-121,690.3-
  公允价值变动损失-898,776.62--9,537,692.25-
  财务费用4,074,647.56-1,964,855.94-
  投资损失2,831,540.66--6,510,254.51-
  递延所得税-31,626.23-87,661.22-
  其中:递延所得税资产减少812.65-456,749.22-
    递延所得税负债增加-32,438.88--369,088-
  存货的减少-14,752,557.22-2,405,156.64-
  经营性应收项目的减少50,961,352.23--14,527,027.88-
  经营性应付项目的增加-40,823,558.14-1,812,724.1-
  其他5,979,152.77-14,244,103.23-
  现金的期末余额113,335,944.68-206,418,423.23-
  减:现金的期初余额206,418,423.23-178,143,670.04-
  现金及现金等价物的净增加额-93,082,478.55-28,274,753.19-
公告日期2026-08-152026-04-272026-04-272025-10-28
审计意见(境内)标准无保留意见
TOP↑