当前位置:首页 - 行情中心 - 晶赛科技(920981) - 财务分析 - 现金流量表

晶赛科技

(920981)

  

流通市值:9.45亿  总市值:18.79亿
流通股本:3846.27万   总股本:7646.80万

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377,258,746.2229,344,944.47146,454,411.26366,411,360.23
  收到的税费返还16,342,861.6313,305,414.7911,071,018.8757,272,668.3
  收到其他与经营活动有关的现金38,488,721.2334,905,671.6235,851,647.36,016,621.47
  经营活动现金流入小计432,090,329.06277,556,030.88193,377,077.43429,700,650
  购买商品、接受劳务支付的现金268,381,789.64112,028,431.7583,277,727.87175,730,203.03
  支付给职工以及为职工支付的现金97,075,815.3367,801,892.0438,221,718.77104,047,452.74
  支付的各项税费17,964,062.2615,632,229.2613,062,22310,069,751.95
  支付其他与经营活动有关的现金45,182,913.2333,341,385.0131,364,68458,312,149.69
  经营活动现金流出小计428,604,580.46228,803,938.06165,926,353.64348,159,557.41
  经营活动产生的现金流量净额3,485,748.648,752,092.8227,450,723.7981,541,092.59
二、投资活动产生的现金流量:
  收回投资收到的现金0-010,000,000
  取得投资收益收到的现金0-025,420.01
  处置固定资产、无形资产和其他长期资产收回的现金净额1,024,200613,400480,0001,163,745.13
  收到的其他与投资活动有关的现金2,350,651.912,315,974.122,209,654.71218,276.02
  投资活动现金流入小计3,374,851.912,929,374.122,689,654.7111,407,441.16
  购建固定资产、无形资产和其他长期资产支付的现金45,417,341.2731,277,962.8713,205,356.4558,476,859.19
  投资支付的现金00010,263,158
  取得子公司及其他营业单位支付的现金-0-0
  支付其他与投资活动有关的现金00-0
  投资活动现金流出小计45,417,341.2731,277,962.8713,205,356.4568,740,017.19
  投资活动产生的现金流量净额-42,042,489.36-28,348,588.75-10,515,701.74-57,332,576.03
三、筹资活动产生的现金流量:
  吸收投资收到的现金---0
  其中:子公司吸收少数股东投资收到的现金---0
  取得借款收到的现金119,791,796.1859,600,00030,000,00060,000,000
  发行债券收到的现金-0--
  收到其他与筹资活动有关的现金-0-0
  筹资活动现金流入小计119,791,796.1859,600,00030,000,00060,000,000
  偿还债务支付的现金48,000,00048,000,00020,000,00055,000,000
  分配股利、利润或偿付利息支付的现金1,720,369.321,071,776.61553,734.1412,874,273.32
  其中:子公司支付给少数股东的股利、利润-000
  支付其他与筹资活动有关的现金43,289,620.1442,987,086.1432,427,726.19996,048.8
  筹资活动现金流出小计93,009,989.4692,058,862.7552,981,460.3368,870,322.12
  筹资活动产生的现金流量净额26,781,806.72-32,458,862.75-22,981,460.33-8,870,322.12
四、汇率变动对现金及现金等价物的影响-1,571,895.19-1,039,078.29-415,401.3359,563.27
五、现金及现金等价物净增加额-13,346,829.23-13,094,436.97-6,461,839.5815,697,757.71
  加:期初现金及现金等价物余额21,008,789.7321,008,789.7321,008,789.735,311,032.02
  期末现金及现金等价物余额7,661,960.57,914,352.7614,546,950.1521,008,789.73
补充资料:
  净利润-8,259,388.63-9,683,732.09
  资产减值准备-7,580,654.08-7,616,837.2
  固定资产和投资性房地产折旧-28,772,012.93-54,526,307.25
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-28,772,012.93-54,526,307.25
  无形资产摊销-613,751.82-1,081,513.45
  处置固定资产、无形资产和其他长期资产的损失--7,622.27-12,686.79
  固定资产报废损失---6,681.57
  公允价值变动损失----11,219.18
  财务费用-2,046,108.14-1,497,713.1
  投资损失----14,200.83
  递延所得税--2,913,670.13--2,765,567.03
  其中:递延所得税资产减少--2,645,105.39--2,765,567.03
    递延所得税负债增加--268,564.74--
  存货的减少--72,442,698.49--29,239,353.01
  经营性应收项目的减少--25,285,413.12--10,025,001.34
  经营性应付项目的增加-100,746,951.25-49,194,813.97
  其他--532,993.17--
  现金的期末余额-7,914,352.76-21,008,789.73
  减:现金的期初余额-21,008,789.73-5,311,032.02
  现金及现金等价物的净增加额--13,094,436.97-15,697,757.71
公告日期2026-10-282026-08-072026-04-282026-03-19
审计意见(境内)标准无保留意见
TOP↑