当前位置:首页 - 行情中心 - 森远股份(300210) - 财务分析 - 现金流量表

森远股份

(300210)

  

流通市值:31.28亿  总市值:31.28亿
流通股本:4.84亿   总股本:4.84亿

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201,165,405.14156,310,876.6560,895,801.62324,507,560.2
  收到的税费返还1,348,4144,256.19-547,751.57
  收到其他与经营活动有关的现金10,336,581.595,785,767.93,123,474.3237,873,682.14
  经营活动现金流入小计212,850,400.73162,100,900.7464,019,275.94362,928,993.91
  购买商品、接受劳务支付的现金148,196,720.7467,564,923.336,680,848.17152,705,525.95
  支付给职工以及为职工支付的现金35,221,798.2723,985,137.3413,189,095.2248,368,837.17
  支付的各项税费13,195,675.2410,558,872.187,094,588.9525,725,610.93
  支付其他与经营活动有关的现金37,888,667.2623,925,412.2815,990,870.1579,471,550.88
  经营活动现金流出小计234,502,861.51126,034,345.172,955,402.49306,271,524.93
  经营活动产生的现金流量净额-21,652,460.7836,066,555.64-8,936,126.5556,657,468.98
二、投资活动产生的现金流量:
  收回投资收到的现金1,488,300100,000--
  取得投资收益收到的现金60,00060,00060,00060,000
  处置固定资产、无形资产和其他长期资产收回的现金净额54,658--392,439.06
  处置子公司及其他营业单位收到的现金净额---199,282.16
  投资活动现金流入小计1,602,958160,00060,000651,721.22
  购建固定资产、无形资产和其他长期资产支付的现金757,295.41644,535.55516,712.229,289,314
  投资支付的现金1,341,936.941,341,936.94660,000600,000
  支付其他与投资活动有关的现金---23,214.42
  投资活动现金流出小计2,099,232.351,986,472.491,176,712.229,912,528.42
  投资活动产生的现金流量净额-496,274.35-1,826,472.49-1,116,712.22-9,260,807.2
三、筹资活动产生的现金流量:
  取得借款收到的现金237,100,00086,000,00044,000,000224,000,000
  筹资活动现金流入小计237,100,00086,000,00044,000,000224,000,000
  偿还债务支付的现金211,000,00093,000,00050,500,000237,779,277.23
  分配股利、利润或偿付利息支付的现金14,329,611.434,540,695.92,259,750.0313,012,951.67
  筹资活动现金流出小计225,329,611.4397,540,695.952,759,750.03250,792,228.9
  筹资活动产生的现金流量净额11,770,388.57-11,540,695.9-8,759,750.03-26,792,228.9
五、现金及现金等价物净增加额-10,378,346.5622,699,387.25-18,812,588.820,604,432.88
  加:期初现金及现金等价物余额46,708,093.6146,708,093.6146,708,093.6126,103,660.73
  期末现金及现金等价物余额36,329,747.0569,407,480.8627,895,504.8146,708,093.61
补充资料:
  净利润--29,911,173.58--18,346,124.3
  资产减值准备--12,044,666.7-7,777,628.21
  固定资产和投资性房地产折旧-14,030,066.21-30,002,250.03
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-14,030,066.21-30,002,250.03
  无形资产摊销-1,908,889.17-5,038,891.11
  处置固定资产、无形资产和其他长期资产的损失--590,340.52--181,265.05
  固定资产报废损失---159,762.03
  公允价值变动损失----133,272.14
  财务费用-5,726,671.37-14,806,090.26
  投资损失-28,373.52--727,839.2
  递延所得税--28,861.61--48,284.3
    递延所得税负债增加--28,861.61--48,284.3
  存货的减少--1,795,631.75-42,175,358.72
  经营性应收项目的减少-63,927,763.89--3,091,851.1
  经营性应付项目的增加--5,184,534.36--20,773,875.29
  现金的期末余额-69,407,480.86-46,708,093.61
  减:现金的期初余额-46,708,093.61-26,103,660.73
  现金及现金等价物的净增加额-22,699,387.25-20,604,432.88
公告日期2026-10-242026-08-292026-04-232026-04-11
审计意见(境内)标准无保留意见
TOP↑