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:88.95亿  总市值:129.12亿
流通股本:7.14亿   总股本:10.36亿

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6,616,654,788.154,196,242,159.682,051,442,552.148,133,868,688.72
  收到的税费返还137,346,121.69100,080,609.5152,771,382.97167,258,149.2
  收到其他与经营活动有关的现金212,320,133.67165,452,326.7151,631,892.66171,020,316.74
  经营活动现金流入小计6,966,321,043.514,461,775,095.892,255,845,827.778,472,147,154.66
  购买商品、接受劳务支付的现金5,095,452,786.263,307,057,668.981,697,914,481.636,922,788,664.24
  支付给职工以及为职工支付的现金539,127,312.81351,499,576.97151,128,854.03570,797,130.59
  支付的各项税费138,815,869.7291,919,106.9624,281,976.39195,668,376.44
  支付其他与经营活动有关的现金339,827,683.28258,825,840.7180,989,225.09268,358,482.85
  经营活动现金流出小计6,113,223,652.074,009,302,193.612,054,314,537.147,957,612,654.12
  经营活动产生的现金流量净额853,097,391.44452,472,902.28201,531,290.63514,534,500.54
二、投资活动产生的现金流量:
  收回投资收到的现金603,353,556675,567,092.21565,810,842.882,532,540.72
  取得投资收益收到的现金11,079,519.562,057,930.92687,606.2445,456,375.35
  处置固定资产、无形资产和其他长期资产收回的现金净额500--1,978,712.6
  收到的其他与投资活动有关的现金1,647,576,760.1154,889,439.41222,071,115.23775,630,105.67
  投资活动现金流入小计2,262,010,335.67732,514,462.54788,569,564.35825,597,734.34
  购建固定资产、无形资产和其他长期资产支付的现金395,345,617.43278,558,068.29129,541,517.6746,387,043.34
  投资支付的现金650,000,00036,883,55030,000,000130,000,000
  支付其他与投资活动有关的现金-4,120,879.8114,956,200-
  投资活动现金流出小计1,045,345,617.43319,562,498.1174,497,717.6876,387,043.34
  投资活动产生的现金流量净额1,216,664,718.24412,951,964.44614,071,846.75-50,789,309
三、筹资活动产生的现金流量:
  吸收投资收到的现金13,151,076.12---
  取得借款收到的现金713,044,855.11712,459,348.99589,600,079.05717,918,663.43
  筹资活动现金流入小计726,195,931.23712,459,348.99589,600,079.05717,918,663.43
  偿还债务支付的现金1,378,836,800950,592,012.01283,999,794.6875,000,000
  分配股利、利润或偿付利息支付的现金63,055,990.9460,920,809.023,974,909.42652,907,589.34
  支付其他与筹资活动有关的现金28,117,973.4419,347,443.76-21,126,860.43
  筹资活动现金流出小计1,470,010,764.381,030,860,264.79287,974,704.1749,034,449.77
  筹资活动产生的现金流量净额-743,814,833.15-318,400,915.8301,625,374.95-31,115,786.34
四、汇率变动对现金及现金等价物的影响-102,028,816.91-78,294,645.23-38,841,205.88-54,908,370.06
五、现金及现金等价物净增加额1,223,918,459.62468,729,305.691,078,387,306.45377,721,035.14
  加:期初现金及现金等价物余额2,127,752,444.112,127,752,444.112,127,752,444.111,750,031,408.97
  期末现金及现金等价物余额3,351,670,903.732,596,481,749.83,206,139,750.562,127,752,444.11
补充资料:
  净利润-420,137,548.41-1,124,818,560.83
  资产减值准备-8,314,814.51-11,989,664.91
  固定资产和投资性房地产折旧-388,562,685.51-645,890,139.92
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-388,562,685.51-645,890,139.92
  无形资产摊销-5,368,091.62-10,597,874.65
  处置固定资产、无形资产和其他长期资产的损失--997,025.32--454,860.56
  固定资产报废损失---116,594.27
  公允价值变动损失--13,747,768.74--12,300,486.44
  财务费用-37,279,382.04--63,332,896.26
  投资损失----39,456,935.89
  递延所得税--17,645,158.61--25,012,735.19
  其中:递延所得税资产减少--6,087,142.86--44,635,271.8
    递延所得税负债增加--11,558,015.75-19,622,536.61
  存货的减少--173,162,648.44--792,482,248.16
  经营性应收项目的减少--120,261,223.25--412,753,470.71
  经营性应付项目的增加--95,921,259.44-42,865,875.11
  其他---989,910.24
  现金的期末余额-2,596,481,749.8-2,127,752,444.11
  减:现金的期初余额-2,127,752,444.11-1,750,031,408.97
  现金及现金等价物的净增加额-468,729,305.69-377,721,035.14
公告日期2026-10-282026-08-252026-04-292026-04-29
审计意见(境内)标准无保留意见
TOP↑