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:46.15亿  总市值:46.19亿
流通股本:4.84亿   总股本:4.84亿

现金流量表

报告期2025-09-302025-06-302025-03-312024-12-31
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236,027,226.94186,267,805.1681,372,118.21218,755,906.35
  收到的税费返还3,5005,204.1-968,132.61
  收到其他与经营活动有关的现金8,988,702.794,357,985.54,752,164.7828,348,181.98
  经营活动现金流入小计245,019,429.73190,630,994.7686,124,282.99248,072,220.94
  购买商品、接受劳务支付的现金102,833,308.2489,676,834.0549,069,531.02210,067,751.94
  支付给职工以及为职工支付的现金36,031,581.0524,632,415.4912,090,968.1546,274,817.93
  支付的各项税费20,986,009.2217,672,244.310,866,690.359,709,049.05
  支付其他与经营活动有关的现金48,377,109.3532,651,105.319,552,474.0766,508,658.5
  经营活动现金流出小计208,228,007.86164,632,599.1491,579,663.59332,560,277.42
  经营活动产生的现金流量净额36,791,421.8725,998,395.62-5,455,380.6-84,488,056.48
二、投资活动产生的现金流量:
  收回投资收到的现金---0
  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157,522.06--1,480,000
  处置子公司及其他营业单位收到的现金净额199,268.16---
  投资活动现金流入小计416,790.2260,00060,0001,540,000
  购建固定资产、无形资产和其他长期资产支付的现金271,155248,435248,4352,465,987.46
  投资支付的现金600,000600,000600,000-
  投资活动现金流出小计871,155848,435848,4352,465,987.46
  投资活动产生的现金流量净额-454,364.78-788,435-788,435-925,987.46
三、筹资活动产生的现金流量:
  取得借款收到的现金263,000,000106,000,00010,000,000258,449,277.23
  收到其他与筹资活动有关的现金896,040896,04000
  筹资活动现金流入小计263,896,040106,896,04010,000,000258,449,277.23
  偿还债务支付的现金273,799,277.23108,800,0009,000,000260,109,985
  分配股利、利润或偿付利息支付的现金10,766,498.874,064,264.251,972,382.1911,796,689.67
  支付其他与筹资活动有关的现金---8,000,000
  筹资活动现金流出小计284,565,776.1112,864,264.2510,972,382.19279,906,674.67
  筹资活动产生的现金流量净额-20,669,736.1-5,968,224.25-972,382.19-21,457,397.44
五、现金及现金等价物净增加额15,667,320.9919,241,736.37-7,216,197.79-106,871,441.38
  加:期初现金及现金等价物余额26,103,660.7326,103,660.7326,103,660.73132,975,102.11
  期末现金及现金等价物余额41,770,981.7245,345,397.118,887,462.9426,103,660.73
补充资料:
  净利润-8,248,999.74--50,108,358.4
  资产减值准备--1,481,037.41-4,298,426.11
  固定资产和投资性房地产折旧-16,762,484.61-39,492,939.55
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-16,762,484.61-39,492,939.55
  无形资产摊销-2,534,495.97-4,888,932.27
  处置固定资产、无形资产和其他长期资产的损失-59.4-900,922.93
  公允价值变动损失---220,394.48
  财务费用-6,063,932.86-16,093,976.93
  投资损失--58,095.36-1,795,060.28
  递延所得税--32,841.81--67,169.95
    递延所得税负债增加--32,841.81--67,169.95
  存货的减少-62,771,310.7--70,290,901.41
  经营性应收项目的减少--2,421,836.35--44,606,205.51
  经营性应付项目的增加--66,389,076.73-12,893,926.24
  现金的期末余额-45,345,397.1-26,103,660.73
  减:现金的期初余额-26,103,660.73-132,975,102.11
  现金及现金等价物的净增加额-19,241,736.37--106,871,441.38
公告日期2025-10-232025-08-232025-04-262025-04-02
审计意见(境内)标准无保留意见
TOP↑