当前位置:首页 - 行情中心 - 森麒麟(002984) - 财务分析 - 现金流量表

森麒麟

(002984)

  

流通市值:138.19亿  总市值:200.63亿
流通股本:7.13亿   总股本:10.36亿

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4,033,913,081.391,964,526,2148,185,775,989.986,226,098,220.72
  收到的税费返还81,297,737.3936,949,455.89147,272,836.2402,095,280.32
  收到其他与经营活动有关的现金75,490,295.0349,160,768200,556,180.86139,848,935.39
  经营活动现金流入小计4,190,701,113.812,050,636,437.898,533,605,007.046,768,042,436.43
  购买商品、接受劳务支付的现金3,566,328,563.271,755,573,752.215,614,230,796.234,379,968,898.84
  支付给职工以及为职工支付的现金297,277,008.34120,960,686.94497,948,243.69359,449,581.3
  支付的各项税费119,708,145.3766,395,945.14260,970,405.79246,556,975.49
  支付其他与经营活动有关的现金181,634,861.2196,580,021.53200,701,428.96260,071,322.85
  经营活动现金流出小计4,164,948,578.192,039,510,405.826,573,850,874.675,246,046,778.48
  经营活动产生的现金流量净额25,752,535.6211,126,032.071,959,754,132.371,521,995,657.95
二、投资活动产生的现金流量:
  收回投资收到的现金-0221,000,000221,000,000
  取得投资收益收到的现金622,143.76013,496,072.4813,963,383.24
  处置固定资产、无形资产和其他长期资产收回的现金净额161,231.76161,383.9854,904.420
  收到的其他与投资活动有关的现金190,544,900750,00027,654,351.8695,667,463.39
  投资活动现金流入小计191,328,275.52911,383.98262,205,328.76330,630,846.63
  购建固定资产、无形资产和其他长期资产支付的现金408,303,115.06356,732,607.442,462,693,924.82,050,868,664.53
  投资支付的现金287,392,0000--
  支付其他与投资活动有关的现金89,900,000174,729,2001,286,708,550.06104,766,410.67
  投资活动现金流出小计785,595,115.06531,461,807.443,749,402,474.862,155,635,075.2
  投资活动产生的现金流量净额-594,266,839.54-530,550,423.46-3,487,197,146.1-1,825,004,228.57
三、筹资活动产生的现金流量:
  吸收投资收到的现金--28,712,513.73-
  取得借款收到的现金570,612,480308,984,800180,138,726.474,200,000
  筹资活动现金流入小计570,612,480308,984,800208,851,240.1374,200,000
  偿还债务支付的现金--130,138,726.4-
  分配股利、利润或偿付利息支付的现金303,257,264.71720,912.9539,143,104.09301,881,326.49
  支付其他与筹资活动有关的现金3,539,364.7817,733.33162,049,176.59150,017,308.45
  筹资活动现金流出小计306,796,629.49738,646.23831,331,007.08451,898,634.94
  筹资活动产生的现金流量净额263,815,850.51308,246,153.77-622,479,766.95-377,698,634.94
四、汇率变动对现金及现金等价物的影响13,716,772.847,003,952.1571,979,676.74-20,137,363.66
五、现金及现金等价物净增加额-290,981,680.57-204,174,285.47-2,077,943,103.94-700,844,569.22
  加:期初现金及现金等价物余额1,750,031,408.971,750,031,408.973,827,974,512.913,827,974,512.91
  期末现金及现金等价物余额1,459,049,728.41,545,857,123.51,750,031,408.973,127,129,943.69
补充资料:
  净利润671,866,354.9-2,186,020,148.42-
  资产减值准备4,477,501.69-18,655,835.13-
  固定资产和投资性房地产折旧294,528,632.53-537,704,864.46-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧294,528,632.53-537,704,864.46-
  无形资产摊销5,175,884.74-10,096,753.13-
  处置固定资产、无形资产和其他长期资产的损失-615,119.77-4,562,467.97-
  固定资产报废损失--45,463.44-
  公允价值变动损失11,195,357.69-1,693,958.29-
  财务费用27,044,038.19-41,034,788.79-
  投资损失-12,663,301.13--29,072,971.15-
  递延所得税-5,569,822.55--9,630,375.47-
  其中:递延所得税资产减少130,034.96-2,053,982.33-
    递延所得税负债增加-5,699,857.51--11,684,357.8-
  存货的减少-828,313,003.61--299,865,203.45-
  经营性应收项目的减少-111,959,120.44--193,120,975.08-
  经营性应付项目的增加-32,530,813.56--317,641,085.15-
  其他---955,275.78-
  现金的期末余额1,459,049,728.4-1,750,031,408.97-
  减:现金的期初余额1,750,031,408.97-3,827,974,512.91-
  现金及现金等价物的净增加额-290,981,680.57--2,077,943,103.94-
公告日期2025-08-302025-04-242025-04-242024-10-19
审计意见(境内)标准无保留意见
TOP↑