当前位置:首页 - 行情中心 - 世昌股份(920022) - 财务分析 - 现金流量表

世昌股份

(920022)

  

流通市值:4.04亿  总市值:9.84亿
流通股本:2472.50万   总股本:6032.10万

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439,339,210.56294,299,354.28133,491,356.96484,103,497.1
  收到的税费返还1,823,188.31--1,255,633.71
  收到其他与经营活动有关的现金1,908,007.311,476,268.741,177,154.24869,892.72
  经营活动现金流入小计443,070,406.18295,775,623.02134,668,511.2486,229,023.53
  购买商品、接受劳务支付的现金251,226,414.7178,706,401.5591,062,016.27367,563,575.76
  支付给职工以及为职工支付的现金43,904,250.6428,529,299.0114,528,542.9850,533,849.55
  支付的各项税费19,478,838.2913,843,248.165,247,425.6430,208,888.01
  支付其他与经营活动有关的现金18,500,624.4414,250,862.268,261,339.0645,112,358.33
  经营活动现金流出小计333,110,128.07235,329,810.98119,099,323.95493,418,671.65
  经营活动产生的现金流量净额109,960,278.1160,445,812.0415,569,187.25-7,189,648.12
二、投资活动产生的现金流量:
  收回投资收到的现金155,000,00090,000,00040,000,000-
  取得投资收益收到的现金530,452.95363,247.47153,891.31-
  处置固定资产、无形资产和其他长期资产收回的现金净额---38,706
  投资活动现金流入小计155,530,452.9590,363,247.4740,153,891.3138,706
  购建固定资产、无形资产和其他长期资产支付的现金21,740,959.6519,082,935.1713,825,834.7422,972,801.55
  投资支付的现金135,000,00090,000,00040,000,00050,000,000
  投资活动现金流出小计156,740,959.65109,082,935.1753,825,834.7472,972,801.55
  投资活动产生的现金流量净额-1,210,506.7-18,719,687.7-13,671,943.43-72,934,095.55
三、筹资活动产生的现金流量:
  吸收投资收到的现金---181,087,545
  取得借款收到的现金400,000196,000196,00013,809,716.04
  收到其他与筹资活动有关的现金---19,848,331.2
  筹资活动现金流入小计400,000196,000196,000214,745,592.24
  偿还债务支付的现金13,809,716.047,331,2005,331,20010,312,577.4
  分配股利、利润或偿付利息支付的现金36,340,533.4336,314,589.9971,609.5635,308,006.76
  支付其他与筹资活动有关的现金1,551,123.051,144,877.89220,005.26,861,671.7
  筹资活动现金流出小计51,701,372.5244,790,667.885,622,814.7652,482,255.86
  筹资活动产生的现金流量净额-51,301,372.52-44,594,667.88-5,426,814.76162,263,336.38
四、汇率变动对现金及现金等价物的影响-3,042.09-2,923.31-947.78-1,548.05
五、现金及现金等价物净增加额57,445,356.8-2,871,466.85-3,530,518.7282,138,044.66
  加:期初现金及现金等价物余额101,340,462.69101,340,462.69101,340,462.6919,202,418.03
  期末现金及现金等价物余额158,785,819.4998,468,995.8497,809,943.97101,340,462.69
补充资料:
  净利润-27,501,895.25-69,704,571.85
  资产减值准备-3,071,529.27-2,691,344.81
  固定资产和投资性房地产折旧-12,683,056.07-19,070,811.67
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-12,683,056.07-19,070,811.67
  无形资产摊销-375,757.31-663,019.58
  长期待摊费用摊销-109,383.28-1,004,449.48
  处置固定资产、无形资产和其他长期资产的损失----13,409.8
  固定资产报废损失-32,880.69--12,587
  公允价值变动损失-198,959.28--145,393.32
  财务费用-210,725.14-795,376.72
  投资损失-258,547.99-1,137,179.05
  递延所得税-262,362.24--1,052,963.95
  其中:递延所得税资产减少-187,007.15--1,104,868.74
    递延所得税负债增加-75,355.09-51,904.79
  存货的减少--4,971,585.74--15,505,754.32
  经营性应收项目的减少-116,434,620.22--199,983,457.15
  经营性应付项目的增加--90,238,540.48-109,380,468.25
  现金的期末余额-98,468,995.84-101,340,462.69
  减:现金的期初余额-101,340,462.69-19,202,418.03
  现金及现金等价物的净增加额--2,871,466.85-82,138,044.66
公告日期2026-10-282026-08-242026-04-282026-03-26
审计意见(境内)标准无保留意见
TOP↑