当前位置:首页 - 行情中心 - 毅昌科技(002420) - 财务分析 - 现金流量表

毅昌科技

(002420)

  

流通市值:27.61亿  总市值:28.42亿
流通股本:4.00亿   总股本:4.11亿

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275,998,104.631,093,158,566.82769,777,690.92469,751,132.77
  收到的税费返还165,886.46,327,740.824,446,668.023,259,706.41
  收到其他与经营活动有关的现金20,233,220.4374,374,310.4239,131,222.5819,509,285.94
  经营活动现金流入小计296,397,211.461,173,860,618.06813,355,581.52492,520,125.12
  购买商品、接受劳务支付的现金155,516,132.39667,017,048.42501,973,873.94311,989,180.04
  支付给职工以及为职工支付的现金107,438,071.6400,644,789.23287,553,106.1199,326,424.6
  支付的各项税费23,645,111.1586,426,893.0151,438,916.0823,497,665.87
  支付其他与经营活动有关的现金16,994,076.62131,149,447.8390,090,990.3247,547,505.55
  经营活动现金流出小计303,593,391.761,285,238,178.49931,056,886.44582,360,776.06
  经营活动产生的现金流量净额-7,196,180.3-111,377,560.43-117,701,304.92-89,840,650.94
二、投资活动产生的现金流量:
  收回投资收到的现金80,070,416.677,841,8007,844,640.557,841,800
  取得投资收益收到的现金-736,086.06736,086.06736,086.06
  处置固定资产、无形资产和其他长期资产收回的现金净额73,222,700128,749,8003,884,6003,884,600
  收到的其他与投资活动有关的现金--376,164.47-
  投资活动现金流入小计153,293,116.67137,327,686.0612,841,491.0812,462,486.06
  购建固定资产、无形资产和其他长期资产支付的现金2,820,253.2437,350,513.431,526,843.8227,573,983.33
  投资支付的现金110,000,00047,729,96048,179,96047,729,960
  支付其他与投资活动有关的现金-1,960,0001,963,072.051,960,000
  投资活动现金流出小计112,820,253.2487,040,473.481,669,875.8777,263,943.33
  投资活动产生的现金流量净额40,472,863.4350,287,212.66-68,828,384.79-64,801,457.27
三、筹资活动产生的现金流量:
  吸收投资收到的现金-8,405,60058,855,6008,405,600
  取得借款收到的现金114,000,000528,443,373.25389,504,166.37330,658,001.76
  收到其他与筹资活动有关的现金49,770,729.1675,000,00025,000,00025,000,000
  筹资活动现金流入小计163,770,729.16611,848,973.25473,359,766.37364,063,601.76
  偿还债务支付的现金170,828,036.91380,203,161.96261,062,573.96190,586,069.31
  分配股利、利润或偿付利息支付的现金2,757,815.8513,731,493.319,870,521.626,671,849.78
  支付其他与筹资活动有关的现金750,00034,845,809.282,731,607.075,138,743.14
  筹资活动现金流出小计174,335,852.76428,780,464.55273,664,702.65202,396,662.23
  筹资活动产生的现金流量净额-10,565,123.6183,068,508.7199,695,063.72161,666,939.53
四、汇率变动对现金及现金等价物的影响-116,714.36-1,047.2911,037.53106,593.95
五、现金及现金等价物净增加额22,594,845.17121,977,113.6413,176,411.547,131,425.27
  加:期初现金及现金等价物余额169,376,363.0447,399,249.447,399,249.447,399,249.4
  期末现金及现金等价物余额191,971,208.21169,376,363.0460,575,660.9454,530,674.67
补充资料:
  净利润-206,312,473.32-43,174,687.11
  资产减值准备-15,678,505.03-15,146,447.63
  固定资产和投资性房地产折旧-63,624,824.22-30,733,203.19
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-63,624,824.22-30,733,203.19
  无形资产摊销-6,150,503.3-2,926,107.62
  长期待摊费用摊销-45,466,763.38-24,113,312.33
  处置固定资产、无形资产和其他长期资产的损失--147,860,461.06--3,192,435.14
  固定资产报废损失-796,526.86--67,430.4
  财务费用-16,380,125.27-7,312,068.2
  投资损失-2,090,940.46-4,307,566.75
  递延所得税-512,704.98-2,683,574.66
  其中:递延所得税资产减少-2,232,483.03-3,226,634.64
    递延所得税负债增加--1,719,778.05--543,059.98
  存货的减少--25,194,588.21-11,173,999.68
  经营性应收项目的减少--247,786,928.44--250,082,524.04
  经营性应付项目的增加--59,572,430.46-18,202,605.64
  现金的期末余额-169,376,363.04-54,530,674.67
  减:现金的期初余额-47,399,249.4-47,399,249.4
  现金及现金等价物的净增加额-121,977,113.64-7,131,425.27
公告日期2026-04-252026-04-252025-10-222025-08-22
审计意见(境内)标准无保留意见
TOP↑