当前位置:首页 - 行情中心 - 舜禹股份(301519) - 财务分析 - 现金流量表

舜禹股份

(301519)

  

流通市值:7.70亿  总市值:16.36亿
流通股本:7609.29万   总股本:1.62亿

现金流量表

报告期2026-09-302026-06-302026-03-312025-12-31
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327,998,337.15227,889,679.3122,952,285.85506,562,429.01
  收到的税费返还2,052,947.531,389,836.6-1,510,294.86
  收到其他与经营活动有关的现金74,141,417.9532,189,797.921,694,104.3734,337,326.7
  经营活动现金流入小计404,192,702.63261,469,313.82124,646,390.22542,410,050.57
  购买商品、接受劳务支付的现金322,023,613.15217,714,070.76147,047,940.13468,604,031.55
  支付给职工以及为职工支付的现金76,665,075.7253,384,000.528,649,052.87103,999,037.07
  支付的各项税费13,662,618.29,321,5574,581,662.3934,268,071.31
  支付其他与经营活动有关的现金77,133,205.3462,983,291.7226,341,276.2857,355,307.3
  经营活动现金流出小计489,484,512.41343,402,919.98206,619,931.67664,226,447.23
  经营活动产生的现金流量净额-85,291,809.78-81,933,606.16-81,973,541.45-121,816,396.66
二、投资活动产生的现金流量:
  收回投资收到的现金857,000,000458,000,000206,000,0002,113,000,000
  取得投资收益收到的现金2,415,944.121,490,757.86524,591.163,109,473.41
  处置固定资产、无形资产和其他长期资产收回的现金净额---630,577.93
  收到的其他与投资活动有关的现金664,720.97314,859.58121,899.463,806,764.16
  投资活动现金流入小计860,080,665.09459,805,617.44206,646,490.622,120,546,815.5
  购建固定资产、无形资产和其他长期资产支付的现金23,984,968.9921,662,126.8214,784,228.7852,695,122.62
  投资支付的现金862,616,784.31424,200,000232,000,0001,910,349,071.91
  投资活动现金流出小计886,601,753.3445,862,126.82246,784,228.781,963,044,194.53
  投资活动产生的现金流量净额-26,521,088.2113,943,490.62-40,137,738.16157,502,620.97
三、筹资活动产生的现金流量:
  吸收投资收到的现金---3,000,000
  其中:子公司吸收少数股东投资收到的现金---3,000,000
  取得借款收到的现金458,610,000268,560,000124,560,000678,534,528.78
  收到其他与筹资活动有关的现金---13,575,870
  筹资活动现金流入小计458,610,000268,560,000124,560,000695,110,398.78
  偿还债务支付的现金333,161,750255,213,25064,247,500482,190,750
  分配股利、利润或偿付利息支付的现金54,411,148.0638,014,091.519,836,543.1754,870,266.41
  支付其他与筹资活动有关的现金973,770.48623,022571,091.2445,693,014.62
  筹资活动现金流出小计388,546,668.54293,850,363.5174,655,134.41582,754,031.03
  筹资活动产生的现金流量净额70,063,331.46-25,290,363.5149,904,865.59112,356,367.75
四、汇率变动对现金及现金等价物的影响-8.57---1.57
五、现金及现金等价物净增加额-41,749,575.1-93,280,479.05-72,206,414.02148,042,590.49
  加:期初现金及现金等价物余额349,688,857.45349,688,857.45349,688,857.45201,646,266.96
  期末现金及现金等价物余额307,939,282.35256,408,378.4277,482,443.43349,688,857.45
补充资料:
  净利润--31,787,758.15--26,168,720.56
  资产减值准备-21,842,213.15-60,548,257.67
  固定资产和投资性房地产折旧-14,033,436.07-24,129,693.01
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-14,033,436.07-24,129,693.01
  无形资产摊销-337,382.09-695,706.44
  长期待摊费用摊销-495,304.36-968,182.75
  处置固定资产、无形资产和其他长期资产的损失---304,004.58
  固定资产报废损失-679.05-317,543.95
  公允价值变动损失--1,105,778.36--1,150,846.79
  财务费用-13,961,333.01-36,768,391.15
  投资损失-1,284,868.33--2,691,358.51
  递延所得税--8,351,500.37--11,392,599.51
  其中:递延所得税资产减少--8,351,500.37--11,392,599.51
  存货的减少-6,146,306.36-13,427,631.17
  经营性应收项目的减少--62,389,023.9--151,314,057.37
  经营性应付项目的增加--36,679,465.76--66,815,020.56
  现金的期末余额-256,408,378.4-349,688,857.45
  减:现金的期初余额-349,688,857.45-201,646,266.96
  现金及现金等价物的净增加额--93,280,479.05-148,042,590.49
公告日期2026-10-292026-08-262026-04-252026-04-25
审计意见(境内)标准无保留意见
TOP↑