当前位置:首页 - 行情中心 - 圣元环保(300867) - 财务分析 - 现金流量表

圣元环保

(300867)

  

流通市值:33.76亿  总市值:47.88亿
流通股本:1.92亿   总股本:2.72亿

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752,881,026.44344,883,164.661,625,044,211.681,153,789,168.95
  收到的税费返还30,710,476.0712,929,973.6364,020,709.1545,755,736.77
  收到其他与经营活动有关的现金44,246,248.0711,401,761.46117,559,250.881,166,920.44
  经营活动现金流入小计827,837,750.58369,214,899.751,806,624,171.631,280,711,826.16
  购买商品、接受劳务支付的现金226,641,723.86108,296,401.32469,471,586.86400,128,384.37
  支付给职工以及为职工支付的现金130,472,967.5957,958,018.51226,758,571.13167,975,161.63
  支付的各项税费124,465,314.1753,424,353186,181,398.85137,148,697.8
  支付其他与经营活动有关的现金50,929,664.228,521,699.5995,909,832.2844,754,426.8
  经营活动现金流出小计532,509,669.84228,200,472.42978,321,389.12750,006,670.6
  经营活动产生的现金流量净额295,328,080.74141,014,427.33828,302,782.51530,705,155.56
二、投资活动产生的现金流量:
  收回投资收到的现金175,921,392.2252,759,158.38188,850,454.1983,289,632.11
  取得投资收益收到的现金--3,600,0003,600,000
  处置固定资产、无形资产和其他长期资产收回的现金净额1,830500520,469.75228,983.79
  收到的其他与投资活动有关的现金43,922,170.1643,922,170.165,000,001-
  投资活动现金流入小计219,845,392.3896,681,828.54197,970,924.9487,118,615.9
  购建固定资产、无形资产和其他长期资产支付的现金198,865,154.96115,769,789.84449,277,453.11311,774,352.37
  投资支付的现金132,906,656.0781,729,989.4293,093,598178,994,452.48
  投资活动现金流出小计331,771,811.03197,499,779.24742,371,051.11490,768,804.85
  投资活动产生的现金流量净额-111,926,418.65-100,817,950.7-544,400,126.17-403,650,188.95
三、筹资活动产生的现金流量:
  取得借款收到的现金562,899,838.16196,493,367.06843,061,163.48655,751,849
  收到其他与筹资活动有关的现金10,000,000-150,000,000150,000,000
  筹资活动现金流入小计572,899,838.16196,493,367.06993,061,163.48805,751,849
  偿还债务支付的现金412,977,805.76146,815,638.69856,926,803.64675,117,440.93
  分配股利、利润或偿付利息支付的现金95,362,415.632,410,099.69180,031,371.14134,299,611.98
  其中:子公司支付给少数股东的股利、利润--1,715,0001,715,000
  支付其他与筹资活动有关的现金139,634,438.0657,338,729.08199,653,155.06141,551,568.09
  筹资活动现金流出小计647,974,659.42236,564,467.461,236,611,329.84950,968,621
  筹资活动产生的现金流量净额-75,074,821.26-40,071,100.4-243,550,166.36-145,216,772
四、汇率变动对现金及现金等价物的影响5,053.781,758.36-226.24226.24
五、现金及现金等价物净增加额108,331,894.61127,134.5940,352,263.74-18,161,579.15
  加:期初现金及现金等价物余额199,726,791.01199,726,791.01159,374,527.27159,374,527.27
  期末现金及现金等价物余额308,058,685.62199,853,925.6199,726,791.01141,212,948.12
补充资料:
  净利润197,254,776.06-250,442,724.1-
  资产减值准备74,137,644.69-70,780,124.3-
  固定资产和投资性房地产折旧14,561,547.94-37,006,561.62-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧14,561,547.94-37,006,561.62-
  无形资产摊销127,379,758.8-256,739,620.18-
  长期待摊费用摊销11,635,432.49-29,758,035.51-
  处置固定资产、无形资产和其他长期资产的损失--637,238.16-
  固定资产报废损失859,996.2-1,923,078.18-
  公允价值变动损失-76,611,717.26--12,550,559.19-
  财务费用66,821,784.12-153,297,030.19-
  投资损失-1,005,177.05--448,040.02-
  递延所得税1,389,359.29--173,439.18-
  其中:递延所得税资产减少-14,093,733.68--11,434,752.01-
    递延所得税负债增加15,483,092.97-11,261,312.83-
  存货的减少1,026,891.94-1,134,080.82-
  经营性应收项目的减少-102,106,933.2--23,118,389.21-
  经营性应付项目的增加-24,916,929.85-57,473,400.68-
  其他4,044,638.49-3,687,300.21-
  现金的期末余额308,058,685.62-199,726,791.01-
  减:现金的期初余额199,726,791.01-159,374,527.27-
  现金及现金等价物的净增加额108,331,894.61-40,352,263.74-
公告日期2026-08-272026-04-242026-04-242025-10-29
审计意见(境内)标准无保留意见
TOP↑