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:592.96亿  总市值:685.79亿
流通股本:28.58亿   总股本:33.05亿

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3,727,467,984.582,371,394,363.681,051,035,367.353,997,750,145.61
  收到的税费返还53,108,538.5937,212,170.3322,105,818.68651,328,530.19
  收到其他与经营活动有关的现金532,604,788.74411,061,146.54170,684,228.13206,043,502.73
  经营活动现金流入小计4,313,181,311.912,819,667,680.551,243,825,414.164,855,122,178.53
  购买商品、接受劳务支付的现金2,376,908,196.631,444,117,474.08824,972,920.073,359,047,980.99
  支付给职工以及为职工支付的现金975,829,395.59643,812,870.34356,188,751.461,095,269,057.79
  支付的各项税费129,431,605.3732,434,710.4113,672,529.51114,426,063.76
  支付其他与经营活动有关的现金929,521,356.18520,315,151.18214,596,910.55845,618,875.82
  经营活动现金流出小计4,411,690,553.772,640,680,206.011,409,431,111.595,414,361,978.36
  经营活动产生的现金流量净额-98,509,241.86178,987,474.54-165,605,697.43-559,239,799.83
二、投资活动产生的现金流量:
  收回投资收到的现金17,591,952,133.169,277,150,933.163,166,137,7009,611,371,301.75
  取得投资收益收到的现金593,199,839.69581,166,428.367,490,592.3684,647,240.22
  处置固定资产、无形资产和其他长期资产收回的现金净额4,685,486.744,680,0004,679,999.9615,934,188.36
  收到的其他与投资活动有关的现金7,419,428.046,845,716.85,534,518.3110,007,545.3
  投资活动现金流入小计18,197,256,887.639,869,843,078.323,183,842,810.639,721,960,275.63
  购建固定资产、无形资产和其他长期资产支付的现金3,903,445,333.362,147,718,137.46660,137,173.94,908,662,981.93
  投资支付的现金18,442,537,593.9811,157,245,8003,188,200,0009,562,817,100
  取得子公司及其他营业单位支付的现金---324,065,009.98
  投资活动现金流出小计22,345,982,927.3413,304,963,937.463,848,337,173.914,795,545,091.91
  投资活动产生的现金流量净额-4,148,726,039.71-3,435,120,859.14-664,494,363.27-5,073,584,816.28
三、筹资活动产生的现金流量:
  吸收投资收到的现金2,350,000,0002,350,000,000150,000,0003,797,552,489.78
  其中:子公司吸收少数股东投资收到的现金2,350,000,0002,350,000,000150,000,0001,706,000,000
  取得借款收到的现金-1,608,058,508.89254,593,264.972,860,709,794.59
  发行债券收到的现金1,400,000,0001,200,000,0001,200,000,0001,000,000,000
  收到其他与筹资活动有关的现金475,772,250.42472,290,500122,290,500-
  筹资活动现金流入其他项目2,211,017,404.68--2,860,709,794.59
  筹资活动现金流入小计6,436,789,655.15,630,349,008.891,726,883,764.978,658,262,284.37
  偿还债务支付的现金2,400,219,1751,474,037,987.58908,527,909.111,572,770,726.06
  分配股利、利润或偿付利息支付的现金149,316,657.03111,795,739.2556,750,732.36223,637,206.47
  支付其他与筹资活动有关的现金27,025,842.9122,063,976.888,140,699.49390,158,294.66
  筹资活动现金流出小计2,576,561,674.941,607,897,703.71973,419,340.962,186,566,227.19
  筹资活动产生的现金流量净额3,860,227,980.164,022,451,305.18753,464,424.016,471,696,057.18
四、汇率变动对现金及现金等价物的影响-17,518,507.44-19,556,125.4-5,434,102.5113,456,062.56
五、现金及现金等价物净增加额-404,525,808.85746,761,795.18-82,069,739.2852,327,503.63
  加:期初现金及现金等价物余额3,552,730,481.053,552,730,481.053,552,730,481.052,700,402,977.42
  期末现金及现金等价物余额3,148,204,672.24,299,492,276.233,470,660,741.853,552,730,481.05
补充资料:
  净利润--1,029,621,984.08--1,809,950,501.6
  资产减值准备-254,419,913.96-693,722,558.35
  固定资产和投资性房地产折旧-755,127,475.06-1,254,223,645.7
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-755,127,475.06-1,254,223,645.7
  无形资产摊销-28,068,673.52-46,856,954.93
  长期待摊费用摊销-630,840.29-2,415,376.41
  递延收益摊销-94,152,731.76--535,094.71
  处置固定资产、无形资产和其他长期资产的损失--40,000--1,085,011.88
  固定资产报废损失-10,176,079.81-4,542,370.89
  公允价值变动损失--6,865,164.48--50,101,523.9
  财务费用-135,119,371.8-195,764,515.72
  投资损失-15,243,784.56--32,085,859.23
  递延所得税--68,786,131.49--85,945,054.12
  其中:递延所得税资产减少--86,471,309.95--54,918,130.46
    递延所得税负债增加-17,685,178.46--31,026,923.66
  存货的减少--362,108,437.23--664,464,211.07
  经营性应收项目的减少--114,346,260.16--75,718,225.68
  经营性应付项目的增加-457,114,100.21--59,787,540.67
  其他--1,919,730.69--1,249,323.62
  债务转为资本-999,705,392.06--
  不涉及现金收支的投资和筹资活动金额其他项目-1,546,420,925.8-1,526,771,794.38
  现金的期末余额-4,299,492,276.23-3,552,730,481.05
  减:现金的期初余额-3,552,730,481.05-2,700,402,977.42
  现金及现金等价物的净增加额-746,761,795.18-852,327,503.63
公告日期2026-10-312026-08-202026-04-302026-04-17
审计意见(境内)标准无保留意见
TOP↑