当前位置:首页 - 行情中心 - 星源卓镁(301398) - 财务分析 - 现金流量表

星源卓镁

(301398)

  

流通市值:42.76亿  总市值:43.86亿
流通股本:1.09亿   总股本:1.12亿

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177,415,056.5579,636,679.66346,381,360.02269,669,409.26
  收到的税费返还4,818,962.971,738,917.767,812,744.646,150,756.95
  收到其他与经营活动有关的现金7,515,111.321,294,366.3217,323,829.8318,234,297.56
  经营活动现金流入小计189,749,130.8482,669,963.74371,517,934.49294,054,463.77
  购买商品、接受劳务支付的现金117,223,783.655,598,072.88183,531,689.84131,977,321.31
  支付给职工以及为职工支付的现金89,583,380.8939,564,175.4105,430,084.6373,156,656
  支付的各项税费5,234,057.652,648,299.5618,370,402.9620,588,508.04
  支付其他与经营活动有关的现金11,756,368.514,415,355.9718,969,175.5113,550,023.64
  经营活动现金流出小计223,797,590.65102,225,903.81326,301,352.94239,272,508.99
  经营活动产生的现金流量净额-34,048,459.81-19,555,940.0745,216,581.5554,781,954.78
二、投资活动产生的现金流量:
  收回投资收到的现金628,000,000243,000,0001,247,000,0001,037,000,000
  取得投资收益收到的现金3,544,300.551,057,442.834,961,521.934,129,757.04
  处置固定资产、无形资产和其他长期资产收回的现金净额1,506,800-2,873,296.462,692,500
  收到的其他与投资活动有关的现金1,790,478.52908,756.123,417,897.422,234,644.22
  投资活动现金流入小计634,841,579.07244,966,198.951,258,252,715.811,046,056,901.26
  购建固定资产、无形资产和其他长期资产支付的现金293,524,636.87141,506,408.69257,769,270.26130,224,015.99
  投资支付的现金383,000,00088,000,0001,477,000,000987,000,000
  投资活动现金流出小计676,524,636.87229,506,408.691,734,769,270.261,117,224,015.99
  投资活动产生的现金流量净额-41,683,057.815,459,790.26-476,516,554.45-71,167,114.73
三、筹资活动产生的现金流量:
  取得借款收到的现金85,528,06120,000,000464,700,000-
  筹资活动现金流入平衡项目000-
  筹资活动现金流入小计85,528,06120,000,000464,700,000-
  分配股利、利润或偿付利息支付的现金17,097,096.77119,616.6532,653,004.5730,000,000
  支付其他与筹资活动有关的现金1,452,509.59-566,037.7276,461.04
  筹资活动现金流出小计18,549,606.36119,616.6533,219,042.2930,076,461.04
  筹资活动产生的现金流量净额66,978,454.6419,880,383.35431,480,957.71-30,076,461.04
四、汇率变动对现金及现金等价物的影响-2,730,072.95-2,403,840.22-837,775.521,125,504.7
五、现金及现金等价物净增加额-11,483,135.9213,380,393.32-656,790.71-45,336,116.29
  加:期初现金及现金等价物余额213,040,423.29213,040,423.29213,697,214213,697,214
  期末现金及现金等价物余额201,557,287.37226,420,816.61213,040,423.29168,361,097.71
补充资料:
  净利润-69,707,998.79-46,008,800.79-
  资产减值准备17,882,262.35-16,416,184.43-
  固定资产和投资性房地产折旧23,320,723.82-34,399,471.07-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧23,320,723.82-34,399,471.07-
  无形资产摊销1,559,140.37-2,003,796.9-
  处置固定资产、无形资产和其他长期资产的损失98,582.33--250,638.44-
  固定资产报废损失-25,324.47-5,549.12-
  公允价值变动损失-308,013.71--284,865.89-
  财务费用3,526,451.17--2,003,981.82-
  投资损失-2,958,006.33--4,432,656.42-
  递延所得税-20,653,052.09-723,034.56-
  其中:递延所得税资产减少-20,653,052.09-723,034.56-
    递延所得税负债增加0---
  存货的减少-50,423,772.93--34,864,743.62-
  经营性应收项目的减少-43,703,487.99--74,481,635.76-
  经营性应付项目的增加108,790,667.34-73,036,311.63-
  其他-1,446,630.88--11,058,045-
  现金的期末余额201,557,287.37-213,040,423.29-
  减:现金的期初余额213,040,423.29-194,697,214-
  减:现金等价物的期初余额--19,000,000-
  现金及现金等价物的净增加额-11,483,135.92--656,790.71-
公告日期2026-08-292026-04-292026-04-292025-10-24
审计意见(境内)标准无保留意见
TOP↑