当前位置:首页 - 行情中心 - 沪硅产业(688126) - 财务分析 - 现金流量表

沪硅产业

(688126)

  

流通市值:575.83亿  总市值:673.42亿
流通股本:27.32亿   总股本:31.95亿

现金流量表

报告期2025-09-302025-06-302025-03-312024-12-31
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3,014,880,6401,999,337,031.151,067,607,505.993,172,945,744.55
  收到的税费返还146,616,133.91110,252,576.1660,180,732.51312,454,327.98
  收到其他与经营活动有关的现金82,981,270.0266,741,705.3158,885,404.7386,441,598.42
  经营活动现金流入小计3,244,478,043.932,176,331,312.621,186,673,643.233,571,841,670.95
  购买商品、接受劳务支付的现金2,592,522,392.021,706,958,636.21888,635,974.152,715,767,929.37
  支付给职工以及为职工支付的现金854,039,836.07544,027,818.91287,907,530.25912,695,506.94
  支付的各项税费17,253,159.0510,728,592.715,043,054.0626,225,579.57
  支付其他与经营活动有关的现金608,049,804.14376,465,831.01171,583,477.09704,870,525.66
  经营活动现金流出小计4,071,865,191.282,638,180,878.841,353,170,035.554,359,559,541.54
  经营活动产生的现金流量净额-827,387,147.35-461,849,566.22-166,496,392.32-787,717,870.59
二、投资活动产生的现金流量:
  收回投资收到的现金7,384,161,7764,881,730,0003,464,618,50011,973,909,823.8
  取得投资收益收到的现金52,181,652.3315,264,911.9812,166,607.17799,289,684.55
  处置固定资产、无形资产和其他长期资产收回的现金净额11,596,460.1811,596,460.18-15,308.01
  收到的其他与投资活动有关的现金8,392,984.316,326,586.994,507,367.0423,071,669.5
  投资活动现金流入小计7,456,332,872.824,914,917,959.153,481,292,474.2112,796,286,485.86
  购建固定资产、无形资产和其他长期资产支付的现金3,160,968,134.921,941,134,138.81974,756,212.555,069,040,717.34
  投资支付的现金7,282,157,800.014,930,270,0002,994,936,50011,843,160,500
  投资活动现金流出小计10,443,125,934.936,871,404,138.813,969,692,712.5516,912,201,217.34
  投资活动产生的现金流量净额-2,986,793,062.11-1,956,486,179.66-488,400,238.34-4,115,914,731.48
三、筹资活动产生的现金流量:
  吸收投资收到的现金600,000,000600,000,000-1,683,488,070
  其中:子公司吸收少数股东投资收到的现金600,000,000600,000,000-1,683,488,070
  取得借款收到的现金3,585,057,114.851,714,371,954.18800,247,098.972,047,985,385.26
  发行债券收到的现金1,000,000,0001,000,000,000-500,000,000
  收到其他与筹资活动有关的现金---148,744.04
  筹资活动现金流入小计5,185,057,114.853,314,371,954.18800,247,098.974,231,622,199.3
  偿还债务支付的现金1,229,684,463.63476,885,156.73210,144,034.921,242,072,967.44
  分配股利、利润或偿付利息支付的现金119,726,613.1276,480,329.3735,293,477.67289,145,147.27
  其中:子公司支付给少数股东的股利、利润---2,635,000
  支付其他与筹资活动有关的现金24,499,478.82363,986,629.18352,588,230.6260,843,192.58
  筹资活动现金流出小计1,373,910,555.57917,352,115.28598,025,743.191,792,061,307.29
  筹资活动产生的现金流量净额3,811,146,559.282,397,019,838.9202,221,355.782,439,560,892.01
四、汇率变动对现金及现金等价物的影响15,371,858.8824,716,748.078,173,983.7-15,867,009.78
五、现金及现金等价物净增加额12,338,208.73,400,841.09-444,501,291.18-2,479,938,719.84
  加:期初现金及现金等价物余额2,700,402,977.442,700,402,977.442,700,402,977.435,180,341,697.26
  期末现金及现金等价物余额2,712,741,186.142,703,803,818.532,255,901,686.252,700,402,977.42
补充资料:
  净利润--519,453,509.12--1,121,687,217.8
  资产减值准备-137,187,311.29-428,285,587.74
  固定资产和投资性房地产折旧-561,698,343.04-879,241,265.59
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-561,698,343.04-879,241,265.59
  无形资产摊销-27,222,798.17-54,315,951.01
  长期待摊费用摊销-1,288,245.04-3,743,872.99
  递延收益摊销--89,189,759.2--176,746,703.16
  处置固定资产、无形资产和其他长期资产的损失--25,690.79--828,105.93
  固定资产报废损失-508,738.6-2,131,586.2
  公允价值变动损失--6,488,362.25-11,707,930.37
  财务费用-62,496,782.17-142,865,939.91
  投资损失--31,398,107.62--148,170,345.64
  递延所得税--17,197,758.02--51,129,562.09
  其中:递延所得税资产减少--8,762,692.33--28,940,762.32
    递延所得税负债增加--8,435,065.69--22,188,799.77
  存货的减少--504,989,276.12--203,700,718.4
  经营性应收项目的减少--137,702,718.17--820,605,887.43
  经营性应付项目的增加-36,705,503.73-187,806,919.6
  其他--216,642.38-587,226.26
  不涉及现金收支的投资和筹资活动金额其他项目-1,488,213,460.02-1,325,104,569.63
  现金的期末余额-2,703,803,818.53-2,700,402,977.42
  减:现金的期初余额-2,700,402,977.44-5,180,341,697.26
  现金及现金等价物的净增加额-3,400,841.09--2,479,938,719.84
公告日期2025-10-312025-08-292025-04-262025-04-24
审计意见(境内)标准无保留意见
TOP↑