当前位置:首页 - 行情中心 - 仙乐健康(300791) - 财务分析 - 现金流量表

仙乐健康

(300791)

  

流通市值:46.22亿  总市值:55.33亿
流通股本:2.57亿   总股本:3.08亿

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2,060,856,637.24930,726,909.614,551,020,430.873,345,462,792.31
  收到的税费返还39,717,332.8116,380,706.9543,486,165.7237,634,447.97
  收到其他与经营活动有关的现金47,841,983.894,052,151.1377,950,370.7778,575,499
  经营活动现金流入小计2,148,415,953.94951,159,767.694,672,456,967.363,461,672,739.28
  购买商品、接受劳务支付的现金1,203,756,035.95525,192,225.492,570,551,831.451,804,071,776.15
  支付给职工以及为职工支付的现金502,233,210.28260,447,315.02974,174,414.31679,345,075.12
  支付的各项税费73,329,966.9832,564,134.38186,239,993.83131,271,612.8
  支付其他与经营活动有关的现金176,248,299.87147,953,011.81371,311,211.92435,887,521.88
  经营活动现金流出小计1,955,567,513.08966,156,686.74,102,277,451.513,050,575,985.95
  经营活动产生的现金流量净额192,848,440.86-14,996,919.01570,179,515.85411,096,753.33
二、投资活动产生的现金流量:
  收回投资收到的现金370,000,000155,000,000414,000,000364,000,000
  取得投资收益收到的现金295,763.83443,691.741,508,633.691,457,689.21
  处置固定资产、无形资产和其他长期资产收回的现金净额3,182,923.3-6,791,664.13677,921.9
  处置子公司及其他营业单位收到的现金净额9,807,074.5---
  投资活动现金流入的其他项目21,896,792.41---
  投资活动现金流入小计405,182,554.04155,443,691.74422,300,297.82366,135,611.11
  购建固定资产、无形资产和其他长期资产支付的现金199,272,449.1798,596,795.52441,259,110.22348,347,572.87
  投资支付的现金415,000,000180,000,000418,670,435.04309,163,445.48
  支付其他与投资活动有关的现金--203,769.484,384,940.832,962,000
  投资活动现金流出小计614,272,449.17278,393,026.04864,314,486.09660,473,018.35
  投资活动产生的现金流量净额-209,089,895.13-122,949,334.3-442,014,188.27-294,337,407.24
三、筹资活动产生的现金流量:
  吸收投资收到的现金12,905,9707,068,25021,656,71718,402,265.12
  取得借款收到的现金369,542,232.39157,730,750331,075,068.8114,730,076.84
  收到其他与筹资活动有关的现金029,877,5003,958,652.8-
  筹资活动现金流入小计382,448,202.39194,676,500356,690,438.6133,132,341.96
  偿还债务支付的现金125,398,580.458,963,463.73285,951,156.24137,599,161.5
  分配股利、利润或偿付利息支付的现金68,382,134.191,837,809.97183,027,198.97175,359,417.76
  支付其他与筹资活动有关的现金41,499,101.8115,247,049.3155,528,587.9634,210,266.82
  筹资活动现金流出小计235,279,816.4526,048,323.01524,506,943.17347,168,846.08
  筹资活动产生的现金流量净额147,168,385.94168,628,176.99-167,816,504.57-214,036,504.12
四、汇率变动对现金及现金等价物的影响-5,342,816.12-9,543,351.26437,927.783,798,335.46
五、现金及现金等价物净增加额125,584,115.5521,138,572.42-39,213,249.21-93,478,822.57
  加:期初现金及现金等价物余额593,365,008.35594,270,164632,578,257.56632,578,257.56
  期末现金及现金等价物余额718,949,123.9615,408,736.42593,365,008.35539,099,434.99
补充资料:
  净利润142,422,455.15-20,400,587.27-
  资产减值准备2,728,246.54-269,174,690.97-
  固定资产和投资性房地产折旧93,010,363.5-170,794,406.21-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧93,010,363.5-170,794,406.21-
  无形资产摊销22,266,824.78-45,009,428.64-
  长期待摊费用摊销13,359,530.88-27,563,736.18-
  处置固定资产、无形资产和其他长期资产的损失-17,601,599.16--2,430,181.93-
  固定资产报废损失1,068,093.68-6,204,831.66-
  公允价值变动损失2,183,331.69--60,908,511.93-
  财务费用58,290,614.19-102,293,808.99-
  投资损失4,810,090.15-6,382,723.74-
  递延所得税-3,804,611.28--84,743,555.4-
  其中:递延所得税资产减少-278,312.6--96,348,066.36-
    递延所得税负债增加-3,526,298.68-11,604,510.96-
  存货的减少-109,860,603.61--14,942,570.12-
  经营性应收项目的减少-39,797,950.54--1,024,244.13-
  经营性应付项目的增加-16,182,850.28-43,240,076.83-
  其他25,344,430.1--12,282,541.22-
  不涉及现金收支的投资和筹资活动金额其他项目--14,711,198.99-
  现金的期末余额718,949,123.9-593,365,008.35-
  减:现金的期初余额593,365,008.35-632,578,257.56-
  现金及现金等价物的净增加额125,584,115.55--39,213,249.21-
公告日期2026-08-292026-04-242026-04-242025-10-29
审计意见(境内)标准无保留意见
TOP↑