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:42.28亿  总市值:46.39亿
流通股本:2.30亿   总股本:2.52亿

现金流量表

报告期2026-09-302026-06-302026-03-312025-12-31
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521,802,568.1335,745,973.54154,760,402.59760,663,617.7
  收到的税费返还2,341,629.412,341,629.411,689,850.7211,162,150.89
  收到其他与经营活动有关的现金2,187,737.011,133,402.64717,174.927,087,440.07
  经营活动现金流入小计526,331,934.52339,221,005.59157,167,428.23778,913,208.66
  购买商品、接受劳务支付的现金342,642,419.84209,386,219.19126,023,663.36493,232,889.7
  支付给职工以及为职工支付的现金166,080,119.24110,472,545.154,149,101.42229,642,245.71
  支付的各项税费9,636,550.125,190,603.431,918,776.468,693,375.32
  支付其他与经营活动有关的现金19,603,666.3712,482,075.856,238,054.4527,038,196.01
  经营活动现金流出小计537,962,755.57337,531,443.57188,329,595.69758,606,706.74
  经营活动产生的现金流量净额-11,630,821.051,689,562.02-31,162,167.4620,306,501.92
二、投资活动产生的现金流量:
  收回投资收到的现金8,948,544.668,948,544.66-65,014,140.64
  取得投资收益收到的现金3,206,497.543,206,497.54-7,049,017.63
  处置固定资产、无形资产和其他长期资产收回的现金净额147,811.07143,328.7769,483.193,248,718.93
  收到的其他与投资活动有关的现金618,389.82403,268.83192,847.472,978,919.13
  投资活动现金流入小计12,921,243.0912,701,639.8262,330.6678,290,796.33
  购建固定资产、无形资产和其他长期资产支付的现金36,960,983.1630,402,894.4516,453,119.2961,246,959
  投资支付的现金292,527,065.67227,527,065.67162,527,065.67120,000,000
  投资活动现金流出小计329,488,048.83257,929,960.12178,980,184.96181,246,959
  投资活动产生的现金流量净额-316,566,805.74-245,228,320.32-178,717,854.3-102,956,162.67
三、筹资活动产生的现金流量:
  取得借款收到的现金316,878,277.64227,946,964.91173,030,764.92233,304,584.91
  收到其他与筹资活动有关的现金11,617,928.647,280,091.7310,066,107.963,775,800
  筹资活动现金流入小计328,496,206.28235,227,056.64183,096,872.88237,080,384.91
  偿还债务支付的现金92,470,843.4575,030,843.4564,380,843.4586,020,934.87
  分配股利、利润或偿付利息支付的现金6,042,957.923,663,115.991,452,383.063,107,223.09
  其中:子公司支付给少数股东的股利、利润---1,000,000
  支付其他与筹资活动有关的现金5,743,760.645,339,478.94659,064.3638,086,179.84
  筹资活动现金流出小计104,257,562.0184,033,438.3866,492,290.87127,214,337.8
  筹资活动产生的现金流量净额224,238,644.27151,193,618.26116,604,582.01109,866,047.11
四、汇率变动对现金及现金等价物的影响-1,051,708.63-737,338.51-250,291.561,058,366.83
五、现金及现金等价物净增加额-105,010,691.15-93,082,478.55-93,525,731.3128,274,753.19
  加:期初现金及现金等价物余额206,418,423.23206,418,423.23206,418,423.23178,143,670.04
  期末现金及现金等价物余额101,407,732.08113,335,944.68112,892,691.92206,418,423.23
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2026-10-262026-08-152026-04-272026-04-27
审计意见(境内)标准无保留意见
TOP↑