当前位置:首页 - 行情中心 - 森泰股份(301429) - 财务分析 - 现金流量表

森泰股份

(301429)

  

流通市值:7.46亿  总市值:20.05亿
流通股本:4399.22万   总股本:1.18亿

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462,046,079.85224,571,807.711,085,323,970.43805,142,522.54
  收到的税费返还30,982,473.1319,837,841.9184,646,679.0666,142,893.94
  收到其他与经营活动有关的现金3,475,695.572,260,665.6815,725,738.055,295,267.88
  经营活动现金流入小计496,504,248.55246,670,315.31,185,696,387.54876,580,684.36
  购买商品、接受劳务支付的现金323,059,081.19162,731,938.75676,006,333.45488,657,074.82
  支付给职工以及为职工支付的现金80,721,342.7639,182,323.92174,697,519.98128,505,103.75
  支付的各项税费19,339,118.0614,864,723.4467,333,238.3248,081,062.82
  支付其他与经营活动有关的现金71,075,764.6636,987,643.46147,978,946.03118,297,546.18
  经营活动现金流出小计494,195,306.67253,766,629.571,066,016,037.78783,540,787.57
  经营活动产生的现金流量净额2,308,941.88-7,096,314.27119,680,349.7693,039,896.79
二、投资活动产生的现金流量:
  收回投资收到的现金237,000,00090,000,000875,000,000924,001,367.81
  取得投资收益收到的现金2,420,754.651,514,804.87,650,289.986,356,511.05
  处置固定资产、无形资产和其他长期资产收回的现金净额18,261,462.59,600,00083,870.0562,900
  收到的其他与投资活动有关的现金2,216,780.14763,411.243,914,906.973,211,052.85
  投资活动现金流入小计259,898,997.29101,878,216.04886,649,067933,631,831.71
  购建固定资产、无形资产和其他长期资产支付的现金83,958,751.7260,964,194.91130,970,889.08100,886,458.09
  投资支付的现金203,000,000127,000,000716,000,000828,437,602.16
  取得子公司及其他营业单位支付的现金-014,376,80014,325,800
  支付其他与投资活动有关的现金-05,534,7586,553,260.24
  投资活动现金流出小计286,958,751.72187,964,194.91866,882,447.08950,203,120.49
  投资活动产生的现金流量净额-27,059,754.43-86,085,978.8719,766,619.92-16,571,288.78
三、筹资活动产生的现金流量:
  吸收投资收到的现金-05,198,390.895,212,905.42
  其中:子公司吸收少数股东投资收到的现金-0440,000440,000
  取得借款收到的现金167,500,00070,000,000209,834,625179,994,733.86
  收到其他与筹资活动有关的现金7,052,105.020-5,926,623.26
  筹资活动现金流入小计174,552,105.0270,000,000215,033,015.89191,134,262.54
  偿还债务支付的现金100,000,00050,000,000220,000,000229,994,733.86
  分配股利、利润或偿付利息支付的现金35,171,105.7915,588,085.7543,037,704.2342,030,764.42
  支付其他与筹资活动有关的现金16,626,641.13,774,894.9719,338,851.6711,868,356.51
  筹资活动现金流出小计151,797,746.8969,362,980.72282,376,555.9283,893,854.79
  筹资活动产生的现金流量净额22,754,358.13637,019.28-67,343,540.01-92,759,592.25
四、汇率变动对现金及现金等价物的影响-3,312,321.74-1,265,290.923,187,741.9-1,019,311.57
五、现金及现金等价物净增加额-5,308,776.16-93,810,564.7875,291,171.57-17,310,295.81
  加:期初现金及现金等价物余额327,207,677.53327,207,677.53251,916,505.96251,916,505.96
  期末现金及现金等价物余额321,898,901.37233,397,112.75327,207,677.53234,606,210.15
补充资料:
  净利润25,260,583.9-24,848,268.92-
  资产减值准备6,543,599.84-10,860,231.15-
  固定资产和投资性房地产折旧23,456,850.37-38,650,151.07-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧23,456,850.37-38,650,151.07-
  无形资产摊销2,965,205.52-5,917,724.96-
  长期待摊费用摊销410,847.27-812,301.29-
  处置固定资产、无形资产和其他长期资产的损失-14,672,842.49--51,961.84-
  固定资产报废损失2,068.38-162,343.74-
  公允价值变动损失-2,235,766.38--4,773,926.21-
  财务费用-121,841.16-7,001,771.73-
  投资损失848,536.28--1,987,250.62-
  递延所得税-2,779,509.77--1,659,849.71-
  其中:递延所得税资产减少-1,941,558.63-232,650.57-
    递延所得税负债增加-837,951.14--1,892,500.28-
  存货的减少-6,884,133.67-29,986,532.54-
  经营性应收项目的减少-26,706,930.94-60,829,656.17-
  经营性应付项目的增加-10,485,822.39--67,740,949.53-
  其他2,252,707.27-6,841,732.5-
  不涉及现金收支的投资和筹资活动金额其他项目--0-
  现金的期末余额321,898,901.37-327,207,677.53-
  减:现金的期初余额327,207,677.53-251,916,505.96-
  现金及现金等价物的净增加额-5,308,776.16-75,291,171.57-
公告日期2026-08-262026-04-282026-04-282025-10-24
审计意见(境内)标准无保留意见
TOP↑