当前位置:首页 - 行情中心 - 森合高科(920038) - 财务分析 - 现金流量表

森合高科

(920038)

  

流通市值:13.39亿  总市值:40.96亿
流通股本:3416.61万   总股本:1.05亿

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314,474,765.46178,479,145.4774,092,352.62524,478,451.73
  收到的税费返还-2,219,337.611,289,010.738,334,706.22
  收到其他与经营活动有关的现金16,546,716.74,528,635.8323,978,698.7114,188,267.53
  经营活动现金流入小计331,021,482.16185,227,118.83809,360,062.06547,001,425.48
  购买商品、接受劳务支付的现金172,260,065.7168,575,913.81384,161,324.88272,301,213.63
  支付给职工以及为职工支付的现金44,540,252.1626,569,439.874,491,974.4255,286,249.92
  支付的各项税费43,340,324.223,157,986.272,637,282.0845,456,241.3
  支付其他与经营活动有关的现金15,942,425.485,991,948.434,316,756.6726,653,050.52
  经营活动现金流出小计276,083,067.55124,295,288.21565,607,338.05399,696,755.37
  经营活动产生的现金流量净额54,938,414.6160,931,830.62243,752,724.01147,304,670.11
二、投资活动产生的现金流量:
  收回投资收到的现金270,000,000120,000,000260,000,000230,000,000
  取得投资收益收到的现金400,528.32173,195.58353,087.67323,783.56
  投资活动现金流入小计270,400,528.32120,173,195.58260,353,087.67230,323,783.56
  购建固定资产、无形资产和其他长期资产支付的现金29,735,064.5817,896,893.35124,611,193.4777,026,672.29
  投资支付的现金230,000,000150,000,000280,000,000210,000,000
  投资活动现金流出小计259,735,064.58167,896,893.35404,611,193.47287,026,672.29
  投资活动产生的现金流量净额10,665,463.74-47,723,697.77-144,258,105.8-56,702,888.73
三、筹资活动产生的现金流量:
  支付其他与筹资活动有关的现金1,104,749.06863,665.16,984,652.175,598,187.64
  筹资活动现金流出小计1,104,749.06863,665.16,984,652.175,598,187.64
  筹资活动产生的现金流量净额-1,104,749.06-863,665.1-6,984,652.17-5,598,187.64
四、汇率变动对现金及现金等价物的影响-5,597,834.51-2,729,168.36-3,273,739.21-1,498,080.51
五、现金及现金等价物净增加额58,901,294.789,615,299.3989,236,226.8383,505,513.23
  加:期初现金及现金等价物余额218,824,368.23218,824,368.23129,588,141.4129,588,141.4
  期末现金及现金等价物余额277,725,663.01228,439,667.62218,824,368.23213,093,654.63
补充资料:
  净利润127,258,919.14-272,284,612.15-
  资产减值准备913,839.95-477,461.13-
  固定资产和投资性房地产折旧11,535,828.7-18,867,662.05-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧11,535,828.7-18,867,662.05-
  无形资产摊销986,256.59-933,980.04-
  长期待摊费用摊销326,070.48-306,235.88-
  处置固定资产、无形资产和其他长期资产的损失---111.48-
  固定资产报废损失--379,488.46-
  公允价值变动损失---44,142.47-
  财务费用5,406,038.74-3,246,070.56-
  投资损失-356,385.85--336,594.52-
  递延所得税-2,426,863.65--6,217.07-
  其中:递延所得税资产减少-2,426,863.65--6,217.07-
  存货的减少-4,252,782.41--28,646,272.81-
  经营性应收项目的减少-101,450,948.22--80,962,818.65-
  经营性应付项目的增加10,003,003.22-52,136,504.59-
  现金的期末余额277,725,663.01---
  减:现金的期初余额218,824,368.23---
  现金及现金等价物的净增加额58,901,294.78-89,236,226.83-
公告日期2026-08-272026-05-132026-02-062025-11-07
审计意见(境内)标准无保留意见
TOP↑