当前位置:首页 - 行情中心 - 元创股份(001325) - 财务分析 - 现金流量表

元创股份

(001325)

  

流通市值:6.31亿  总市值:25.24亿
流通股本:1960.00万   总股本:7840.00万

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1,013,849,514.16662,455,136.37252,231,916.121,189,689,287.82
  收到的税费返还35,808,539.319,921,026.8313,524,191.2733,948,328.53
  收到其他与经营活动有关的现金11,243,718.545,249,196.63,254,497.7225,797,758.3
  经营活动现金流入小计1,060,901,772687,625,359.8269,010,605.111,249,435,374.65
  购买商品、接受劳务支付的现金684,970,991.58509,061,873.32250,511,919.98875,132,189.31
  支付给职工以及为职工支付的现金98,259,265.9767,076,627.7724,525,437.8109,085,292.56
  支付的各项税费46,268,708.0440,937,467.0214,456,623.8270,670,432.13
  支付其他与经营活动有关的现金20,906,734.314,273,766.7417,909,651.8628,245,731.6
  经营活动现金流出小计850,405,699.89631,349,734.85307,403,633.461,083,133,645.6
  经营活动产生的现金流量净额210,496,072.1156,275,624.95-38,393,028.35166,301,729.05
二、投资活动产生的现金流量:
  收回投资收到的现金571,830,000323,530,000--
  取得投资收益收到的现金2,576,509.152,251,008.23-1,450,658.88
  处置固定资产、无形资产和其他长期资产收回的现金净额131,491.182,846.1163,818161,014.12
  收到的其他与投资活动有关的现金--1,612,500-
  投资活动现金流入小计574,538,000.25325,863,854.331,776,3181,611,673
  购建固定资产、无形资产和其他长期资产支付的现金18,101,078.0310,967,824.523,959,378.4328,645,080.05
  投资支付的现金923,972,191.75619,672,191.75--
  支付其他与投资活动有关的现金--169,430,0000
  投资活动现金流出小计942,073,269.78630,640,016.27173,389,378.4328,645,080.05
  投资活动产生的现金流量净额-367,535,269.53-304,776,161.94-171,613,060.43-27,033,407.05
三、筹资活动产生的现金流量:
  吸收投资收到的现金---431,520,000
  取得借款收到的现金---0
  收到其他与筹资活动有关的现金14,216,60014,216,600-13,222,240
  筹资活动现金流入平衡项目00-0
  筹资活动现金流入小计14,216,60014,216,600-444,742,240
  偿还债务支付的现金---15,000,000
  分配股利、利润或偿付利息支付的现金58,760,895.1444,514,863.61-22,204
  支付其他与筹资活动有关的现金172,833,117.45109,178,97463,525,782241,036,255.39
  筹资活动现金流出小计231,594,012.59153,693,837.6163,525,782256,058,459.39
  筹资活动产生的现金流量净额-217,377,412.59-139,477,237.61-63,525,782188,683,780.61
四、汇率变动对现金及现金等价物的影响-14,863,099.65-10,398,132.83-6,967,665.357,935,307.92
五、现金及现金等价物净增加额-389,279,709.66-398,375,907.43-280,499,536.13335,887,410.53
  加:期初现金及现金等价物余额739,425,036.16739,425,036.16739,425,036.16403,537,625.63
  期末现金及现金等价物余额350,145,326.5341,049,128.73458,925,500.03739,425,036.16
补充资料:
  净利润-52,553,723.28-157,796,272.42
  资产减值准备-7,574,780.2-8,522,358.24
  固定资产和投资性房地产折旧-28,811,364.3-47,695,700.38
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-28,811,364.3-47,695,700.38
  无形资产摊销-1,140,083.17-1,975,806.31
  长期待摊费用摊销-0--
  处置固定资产、无形资产和其他长期资产的损失-0--
  固定资产报废损失--46,497.58-1,478,716.45
  公允价值变动损失--201,095.89--
  财务费用-14,896,405.78--5,929,210.36
  投资损失--2,683,665.76--1,450,658.88
  递延所得税-540,591.37--1,738,177.59
  其中:递延所得税资产减少-0--
    递延所得税负债增加-540,591.37--1,738,177.59
  存货的减少--74,691,685.37-19,598,927.1
  经营性应收项目的减少-73,178,985.18--275,427,488.27
  经营性应付项目的增加--44,211,248.95-206,328,940.85
  其他--956,031.49-6,590,199.15
  融资租入固定资产-240,215.85-1,239,451.24
  现金的期末余额-341,049,128.73-739,425,036.16
  减:现金的期初余额-739,425,036.16-403,537,625.63
  现金及现金等价物的净增加额--398,375,907.43-335,887,410.53
公告日期2026-10-242026-08-272026-04-302026-04-24
审计意见(境内)标准无保留意见
TOP↑