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:9.17亿  总市值:36.67亿
流通股本:1960.00万   总股本:7840.00万

现金流量表

报告期2026-03-312025-12-312025-09-302025-06-30
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252,231,916.121,189,689,287.82811,310,678.68577,452,134.69
  收到的税费返还13,524,191.2733,948,328.5333,948,328.5330,437,429.83
  收到其他与经营活动有关的现金3,254,497.7225,797,758.316,690,465.9510,905,338.05
  经营活动现金流入小计269,010,605.111,249,435,374.65861,949,473.16618,794,902.57
  购买商品、接受劳务支付的现金250,511,919.98875,132,189.31675,286,846.34432,768,721.56
  支付给职工以及为职工支付的现金24,525,437.8109,085,292.5683,461,077.0858,449,045.35
  支付的各项税费14,456,623.8270,670,432.1356,285,138.2743,888,340.12
  支付其他与经营活动有关的现金17,909,651.8628,245,731.616,867,229.1612,222,648.17
  经营活动现金流出小计307,403,633.461,083,133,645.6831,900,290.85547,328,755.2
  经营活动产生的现金流量净额-38,393,028.35166,301,729.0530,049,182.3171,466,147.37
二、投资活动产生的现金流量:
  取得投资收益收到的现金-1,450,658.881,450,658.881,450,658.88
  处置固定资产、无形资产和其他长期资产收回的现金净额163,818161,014.125,915-
  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1,776,3181,611,6731,456,573.881,450,658.88
  购建固定资产、无形资产和其他长期资产支付的现金3,959,378.4328,645,080.0520,363,767.7915,611,348.97
  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173,389,378.4328,645,080.0520,363,767.7915,611,348.97
  投资活动产生的现金流量净额平衡项目00-0.010
  投资活动产生的现金流量净额-171,613,060.43-27,033,407.05-18,907,193.92-14,160,690.09
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-13,222,2404,421,2401,822,240
  筹资活动现金流入平衡项目-000
  筹资活动现金流入小计-444,742,2404,421,2401,822,240
  偿还债务支付的现金-15,000,00015,000,00015,000,000
  分配股利、利润或偿付利息支付的现金-22,20422,087.522,087.5
  支付其他与筹资活动有关的现金63,525,782241,036,255.39165,219,282.9691,351,143.15
  筹资活动现金流出小计63,525,782256,058,459.39180,241,370.46106,373,230.65
  筹资活动产生的现金流量净额-63,525,782188,683,780.61-175,820,130.46-104,550,990.65
四、汇率变动对现金及现金等价物的影响-6,967,665.357,935,307.9210,452,462.0614,066,482.43
五、现金及现金等价物净增加额-280,499,536.13335,887,410.53-154,225,680.01-33,179,050.94
  加:期初现金及现金等价物余额739,425,036.16403,537,625.63403,537,625.63403,537,625.63
  期末现金及现金等价物余额458,925,500.03739,425,036.16249,311,945.62370,358,574.69
补充资料:
  净利润-157,796,272.42122,205,043.6374,155,306.95
  资产减值准备-8,522,358.244,413,138.42,440,035.27
  固定资产和投资性房地产折旧-47,695,700.3833,808,457.2620,418,914.84
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-47,695,700.3833,808,457.2620,418,914.84
  无形资产摊销-1,975,806.311,496,516.29988,747.31
  固定资产报废损失-1,478,716.4570,908.62-
  财务费用--5,929,210.36-10,362,298.41-15,600,086.34
  投资损失--1,450,658.88-1,450,658.88-1,450,658.88
  递延所得税--1,738,177.59-1,811,616.17-2,034,137.37
    递延所得税负债增加--1,738,177.59-1,811,616.17-2,034,137.37
  存货的减少-19,598,927.120,268,109.47-13,200,673.4
  经营性应收项目的减少--275,427,488.27-244,023,493.67-58,859,937.05
  经营性应付项目的增加-206,328,940.8596,978,205.6859,578,389.82
  其他-6,590,199.151,960,761.911,127,158.72
  融资租入固定资产-1,239,451.24--
  现金的期末余额-739,425,036.16249,311,945.62370,358,574.69
  减:现金的期初余额-403,537,625.63403,537,625.63403,537,625.63
  现金及现金等价物的净增加额-335,887,410.53-154,225,680.01-33,179,050.94
公告日期2026-04-302026-04-242025-12-052025-11-04
审计意见(境内)标准无保留意见标准无保留意见
TOP↑