当前位置:首页 - 行情中心 - 赛微电子(300456) - 财务分析 - 现金流量表

赛微电子

(300456)

  

流通市值:214.41亿  总市值:262.72亿
流通股本:5.98亿   总股本:7.32亿

现金流量表

报告期2026-06-302026-03-312025-12-312025-09-30
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327,994,974.06104,488,661.84848,852,232.19716,433,742.53
  收到的税费返还6,996,604.796,437,772.3262,822,581.4662,787,477.76
  收到其他与经营活动有关的现金85,450,114.710,109,322.93142,231,180.24137,957,896.64
  经营活动现金流入小计420,441,693.55121,035,757.091,053,905,993.89917,179,116.93
  购买商品、接受劳务支付的现金244,301,676.2399,360,820.81510,393,306.8433,850,635.94
  支付给职工以及为职工支付的现金161,062,792.4765,257,957.42375,728,757.92311,871,976.39
  支付的各项税费16,418,545.3411,279,854.0756,384,053.8743,819,562.19
  支付其他与经营活动有关的现金108,162,522.0895,466,170.58125,306,635.38106,205,915.04
  经营活动现金流出小计529,945,536.12271,364,802.881,067,812,753.97895,748,089.56
  经营活动产生的现金流量净额-109,503,842.57-150,329,045.79-13,906,760.0821,431,027.37
二、投资活动产生的现金流量:
  收回投资收到的现金81,527,579.63,882,527.56,504,791.443,129,791.44
  取得投资收益收到的现金632,234,154.72037,507,501.9340,882,501.93
  处置固定资产、无形资产和其他长期资产收回的现金净额26,090,0000110,011.1-
  处置子公司及其他营业单位收到的现金净额-01,671,940,764.251,671,940,764.25
  收到的其他与投资活动有关的现金-0--
  投资活动现金流入小计739,851,734.323,882,527.51,716,063,068.721,715,953,057.62
  购建固定资产、无形资产和其他长期资产支付的现金58,255,109.0430,789,804.13135,308,776.45246,051,289.74
  投资支付的现金112,257,065.6986,681,000498,060,785.2326,683,309.6
  取得子公司及其他营业单位支付的现金31,494,400061,812,618.3814,571,018.38
  支付其他与投资活动有关的现金-0--
  投资活动现金流出小计202,006,574.73117,470,804.13695,182,180.03587,305,617.72
  投资活动产生的现金流量净额537,845,159.59-113,588,276.631,020,880,888.691,128,647,439.9
三、筹资活动产生的现金流量:
  吸收投资收到的现金100,000100,000--
  其中:子公司吸收少数股东投资收到的现金100,000100,000--
  取得借款收到的现金210,506,403.2471,065,804.671,149,849,598.5920,618,265.97
  收到其他与筹资活动有关的现金17,371,257.39017,790,00017,790,000
  筹资活动现金流入小计227,977,660.6371,165,804.671,167,639,598.5938,408,265.97
  偿还债务支付的现金125,910,148.9136,287,974.01514,387,041.96407,738,541.61
  分配股利、利润或偿付利息支付的现金290,755,516.489,512,845.3828,925,695.6823,465,446.25
  其中:子公司支付给少数股东的股利、利润-0--
  支付其他与筹资活动有关的现金4,801,821.494,700,0005,419,746.79-
  筹资活动现金流出小计421,467,486.8850,500,819.39548,732,484.43431,203,987.86
  筹资活动产生的现金流量净额-193,489,826.2520,664,985.28618,907,114.07507,204,278.11
四、汇率变动对现金及现金等价物的影响-87,839,828.38-26,133,037.123,034,712.78-994,101.7
五、现金及现金等价物净增加额147,011,662.39-269,385,374.261,628,915,955.461,656,288,643.68
  加:期初现金及现金等价物余额2,244,368,874.182,244,368,874.18615,452,918.72615,452,918.72
  期末现金及现金等价物余额2,391,380,536.571,974,983,499.922,244,368,874.182,271,741,562.4
补充资料:
  净利润2,675,124,541.68-1,388,434,832.63-
  资产减值准备-25,749,002.89-120,429,392.37-
  固定资产和投资性房地产折旧83,481,367.46-181,198,451.64-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧83,481,367.46-181,198,451.64-
  无形资产摊销7,026,106.64-9,278,019.19-
  长期待摊费用摊销3,764,642.15-5,477,611.7-
  处置固定资产、无形资产和其他长期资产的损失16,511,220.61--255,635.05-
  固定资产报废损失754.86---
  公允价值变动损失-2,577,492,322.41---
  财务费用51,134,810.29-101,877,060.87-
  投资损失-781,635,901.11--2,230,837,643.69-
  递延所得税215,846,079.62--39,584,084.15-
  其中:递延所得税资产减少-36,207,741.07--35,343,888.45-
    递延所得税负债增加252,053,820.69--4,240,195.7-
  存货的减少-30,900,235.57--79,104,262.01-
  经营性应收项目的减少148,850,947.22-320,584,262.36-
  经营性应付项目的增加82,400,407.66--123,182,812.3-
  其他-2,901,186.26-285,193,399.91-
  现金的期末余额2,391,380,536.57-2,244,368,874.18-
  减:现金的期初余额2,244,368,874.18-615,452,918.72-
  现金及现金等价物的净增加额147,011,662.39-1,628,915,955.46-
公告日期2026-08-272026-04-232026-03-272025-10-28
审计意见(境内)标准无保留意见
TOP↑