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:32.60亿  总市值:36.32亿
流通股本:2.27亿   总股本:2.52亿

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359,057,009.95183,040,042.51820,345,959.93632,191,562.17
  收到的税费返还6,715,884.73,920,105.167,174,7125,787,307.36
  收到其他与经营活动有关的现金781,433.24272,977.022,703,829.482,216,733.85
  经营活动现金流入小计366,554,327.89187,233,124.69830,224,501.41640,195,603.38
  购买商品、接受劳务支付的现金198,150,996.89151,476,152.42572,626,717.42432,134,806.97
  支付给职工以及为职工支付的现金111,961,285.353,054,690.02223,930,066.73166,592,697.46
  支付的各项税费5,302,584.762,308,640.1513,304,139.5111,535,071.36
  支付其他与经营活动有关的现金12,871,191.146,651,008.0427,032,807.8923,355,905.94
  经营活动现金流出小计328,286,058.09213,490,490.63836,893,731.55633,618,481.73
  经营活动产生的现金流量净额38,268,269.8-26,257,365.94-6,669,230.146,577,121.65
二、投资活动产生的现金流量:
  收回投资收到的现金688,358.19425,837.2352,045,471.9434,934,268.47
  取得投资收益收到的现金1,176,311.12589,332.411,989,433.22702,000
  处置固定资产、无形资产和其他长期资产收回的现金净额1,446,682.1843,210.62371,546.78311,902.4
  收到的其他与投资活动有关的现金1,441,510.16662,067.721,705,612.81,267,639.48
  投资活动现金流入小计4,752,861.651,720,447.9856,112,064.7437,215,810.35
  购建固定资产、无形资产和其他长期资产支付的现金53,792,050.5127,375,667.7468,042,118.5947,263,018.51
  投资支付的现金--3,000,0003,000,000
  投资活动现金流出小计53,792,050.5127,375,667.7471,042,118.5950,263,018.51
  投资活动产生的现金流量净额-49,039,188.86-25,655,219.76-14,930,053.85-13,047,208.16
三、筹资活动产生的现金流量:
  取得借款收到的现金61,733,178.8640,279,089.4107,833,207.4289,986,267.42
  收到其他与筹资活动有关的现金5,918,353.4222,608,611.7460,743,407.6640,173,314.27
  筹资活动现金流入小计67,651,532.2862,887,701.14168,576,615.08130,159,581.69
  偿还债务支付的现金35,040,112.4310,620,000113,941,508.3987,905,015.44
  分配股利、利润或偿付利息支付的现金2,732,297.091,038,558.964,111,860.643,240,639.59
  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13,837,457.3310,825,915.9123,923,527.9619,483,576.14
  筹资活动现金流出小计51,609,866.8522,484,474.87141,976,896.99110,629,231.17
  筹资活动产生的现金流量净额16,041,665.4340,403,226.2726,599,718.0919,530,350.52
四、汇率变动对现金及现金等价物的影响1,382,054.45404,999.21,419,833.032,247,227.54
五、现金及现金等价物净增加额6,652,800.82-11,104,360.236,420,267.1315,307,491.55
  加:期初现金及现金等价物余额178,143,670.04178,143,670.04171,723,402.91171,723,402.91
  期末现金及现金等价物余额184,796,470.86167,039,309.81178,143,670.04187,030,894.46
补充资料:
  净利润-45,174,837.48-86,167,915.91-
  资产减值准备-231,606.15-13,591,811.11-
  固定资产和投资性房地产折旧28,265,108.29-57,981,797.23-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧28,265,108.29-57,981,797.23-
  无形资产摊销2,446,888.82-4,950,866.34-
  长期待摊费用摊销2,580,335.83-4,379,658.15-
  处置固定资产、无形资产和其他长期资产的损失1,740,228.77-88,389.58-
  固定资产报废损失33,879.88-79,148.81-
  公允价值变动损失7,129,908.8-3,119,335.1-
  财务费用-1,038,892.46-1,261,371.19-
  投资损失-1,116,738.26--106,210,327.3-
  递延所得税48,431.85--644,792.87-
  其中:递延所得税资产减少326,328.21--230,217.44-
    递延所得税负债增加-277,896.36--414,575.43-
  存货的减少-21,391,205.65--29,064,689.53-
  经营性应收项目的减少30,321,164.56-17,305,131.14-
  经营性应付项目的增加20,327,848.01--77,692,105.55-
  其他7,739,283.28-5,027,807.68-
  现金的期末余额184,796,470.86-178,143,670.04-
  减:现金的期初余额178,143,670.04-171,723,402.91-
  现金及现金等价物的净增加额6,652,800.82-6,420,267.13-
公告日期2025-08-222025-04-252025-04-252024-10-31
审计意见(境内)标准无保留意见
TOP↑