当前位置:首页 - 行情中心 - 誉帆科技(001396) - 财务分析 - 现金流量表

誉帆科技

(001396)

  

流通市值:6.27亿  总市值:29.52亿
流通股本:2271.74万   总股本:1.07亿

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376,033,889.64242,610,170.68164,535,224.01620,764,431.98
  收到的税费返还---22,525.45
  收到其他与经营活动有关的现金28,024,577.1223,011,603.8512,172,325.2435,544,519.65
  经营活动现金流入小计404,058,466.76265,621,774.53176,707,549.25656,331,477.08
  购买商品、接受劳务支付的现金225,231,962.09172,596,487.41119,609,983.09276,654,854.61
  支付给职工以及为职工支付的现金210,223,847.55145,686,151.4972,679,294.55214,456,577.48
  支付的各项税费34,915,692.7231,200,412.2113,591,874.2268,419,345.56
  支付其他与经营活动有关的现金77,855,785.4452,703,746.2127,540,126.9476,924,172.63
  经营活动现金流出小计548,227,287.8402,186,797.32233,421,278.8636,454,950.28
  经营活动产生的现金流量净额-144,168,821.04-136,565,022.79-56,713,729.5519,876,526.8
二、投资活动产生的现金流量:
  取得投资收益收到的现金1,935,093.16375,347.95--
  处置固定资产、无形资产和其他长期资产收回的现金净额85,21371,6414,40013,000
  收到的其他与投资活动有关的现金1,000,000,000210,000,000--
  投资活动现金流入小计1,002,020,306.16210,446,988.954,40013,000
  购建固定资产、无形资产和其他长期资产支付的现金19,066,626.1413,347,561.835,626,827.7518,490,152.9
  支付其他与投资活动有关的现金1,000,285,007.2410,000,000--
  投资活动现金流出小计1,019,351,633.34423,347,561.835,626,827.7518,490,152.9
  投资活动产生的现金流量净额-17,331,327.18-212,900,572.88-5,622,427.75-18,477,152.9
三、筹资活动产生的现金流量:
  吸收投资收到的现金620,000--515,376,844.67
  其中:子公司吸收少数股东投资收到的现金620,000---
  取得借款收到的现金173,400,000108,600,00019,200,000166,358,693.45
  收到其他与筹资活动有关的现金1,513,651.61,342,434.4171,217.230,526,257.85
  筹资活动现金流入小计175,533,651.6109,942,434.419,371,217.2712,261,795.97
  偿还债务支付的现金115,491,396.2490,030,00019,700,000175,758,637.98
  分配股利、利润或偿付利息支付的现金24,556,961.3622,850,420.521,353,330.155,783,618.41
  支付其他与筹资活动有关的现金16,743,792.913,894,641.8310,013,792.7333,123,658.45
  筹资活动现金流出小计156,792,150.5126,775,062.3531,067,122.88214,665,914.84
  筹资活动产生的现金流量净额18,741,501.1-16,832,627.95-11,695,905.68497,595,881.13
五、现金及现金等价物净增加额-142,758,647.12-366,298,223.62-74,032,062.98498,995,255.03
  加:期初现金及现金等价物余额590,720,813.86590,720,813.86590,720,813.8691,725,558.83
  期末现金及现金等价物余额447,962,166.74224,422,590.24516,688,750.88590,720,813.86
补充资料:
  净利润-17,622,358.28-122,547,879.79
  资产减值准备-14,388,304.83-14,025,924.75
  固定资产和投资性房地产折旧-6,935,494.76-13,195,733.15
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-6,935,494.76-13,195,733.15
  无形资产摊销-173,038.7-345,613.84
  长期待摊费用摊销-433,538.94-1,067,329.67
  处置固定资产、无形资产和其他长期资产的损失-1,206.46--161,941.48
  固定资产报废损失-88,022.45-386,859.57
  公允价值变动损失--333,843.42--
  财务费用-3,039,893.86-6,524,912.73
  投资损失--326,531.79--
  递延所得税--3,108,522.67--8,976,788.61
  其中:递延所得税资产减少--3,900,126.17--10,201,482.41
    递延所得税负债增加-791,603.5-1,224,693.8
  存货的减少--4,576,958.49--2,078,195.95
  经营性应收项目的减少--116,379,821.16--206,946,987.61
  经营性应付项目的增加--59,288,313.86-26,162,741.46
  不涉及现金收支的投资和筹资活动金额其他项目---35,423,776.87
  现金的期末余额-224,422,590.24-590,720,813.86
  减:现金的期初余额-590,720,813.86-91,725,558.83
  现金及现金等价物的净增加额--366,298,223.62-498,995,255.03
公告日期2026-10-282026-08-292026-04-272026-04-27
审计意见(境内)标准无保留意见
TOP↑