当前位置:首页 - 行情中心 - 实丰文化(002862) - 财务分析 - 现金流量表

实丰文化

(002862)

  

流通市值:23.43亿  总市值:31.18亿
流通股本:1.26亿   总股本:1.68亿

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119,713,421.28450,383,456.48338,350,120.43198,603,635.71
  收到的税费返还1,847,365.2225,199,551.0420,643,853.1211,070,340.01
  收到其他与经营活动有关的现金513,289.731,250,016.0910,764,766.75581,266.75
  经营活动现金流入小计122,074,076.23476,833,023.61369,758,740.3210,255,242.47
  购买商品、接受劳务支付的现金84,334,349.18303,612,081.05248,559,350.56168,885,954.63
  支付给职工以及为职工支付的现金21,710,924.961,039,575.744,282,544.3127,771,155.94
  支付的各项税费2,988,393.266,410,449.363,710,590.552,682,514.89
  支付其他与经营活动有关的现金58,170,767.91150,430,971.35112,110,233.0758,610,314.64
  经营活动现金流出小计167,204,435.25521,493,077.46408,662,718.49257,949,940.1
  经营活动产生的现金流量净额-45,130,359.02-44,660,053.85-38,903,978.19-47,694,697.63
二、投资活动产生的现金流量:
  收回投资收到的现金51,414.08223.88765,223.88-
  处置固定资产、无形资产和其他长期资产收回的现金净额284,000174,129166,129166,129
  处置子公司及其他营业单位收到的现金净额-728,434.19-36,565.81-
  收到的其他与投资活动有关的现金-2,846,0002,312,0002,000,000
  投资活动现金流入小计335,414.083,748,787.073,206,787.072,166,129
  购建固定资产、无形资产和其他长期资产支付的现金16,063,494.7369,907,872.455,441,842.0637,641,082.39
  投资支付的现金4,000,000400,000400,000400,000
  投资活动现金流出小计20,063,494.7370,307,872.455,841,842.0638,041,082.39
  投资活动产生的现金流量净额-19,728,080.65-66,559,085.33-52,635,054.99-35,874,953.39
三、筹资活动产生的现金流量:
  吸收投资收到的现金-770,000770,000770,000
  其中:子公司吸收少数股东投资收到的现金-770,000770,000770,000
  取得借款收到的现金78,400,000244,161,858.1130,161,858.179,869,358.1
  收到其他与筹资活动有关的现金16,000,00044,700,000--
  筹资活动现金流入小计94,400,000289,631,858.1130,931,858.180,639,358.1
  偿还债务支付的现金48,426,175.24160,602,544.3152,541,445.9541,538,311.54
  分配股利、利润或偿付利息支付的现金2,654,605.6413,748,146.7910,553,585.638,129,852.19
  支付其他与筹资活动有关的现金-29,010,636.9512,219,024.1512,219,024.15
  筹资活动现金流出小计51,080,780.88203,361,328.0575,314,055.7361,887,187.88
  筹资活动产生的现金流量净额43,319,219.1286,270,530.0555,617,802.3718,752,170.22
四、汇率变动对现金及现金等价物的影响-65,104.2996,045.7971,271.9909,496.84
五、现金及现金等价物净增加额-21,604,324.75-23,952,563.43-34,949,958.91-63,907,983.96
  加:期初现金及现金等价物余额75,328,715.5199,281,278.9499,281,278.9499,281,278.94
  期末现金及现金等价物余额53,724,390.7675,328,715.5164,331,320.0335,373,294.98
补充资料:
  净利润--175,372,745.64-4,137,613
  资产减值准备-10,187,011.07-246,646.31
  固定资产和投资性房地产折旧-28,868,447.55-13,714,463.4
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-28,868,447.55-13,714,463.4
  无形资产摊销-1,103,297.16-551,648.58
  处置固定资产、无形资产和其他长期资产的损失-2,208,221.83-9,801.79
  公允价值变动损失-45,368,950--
  财务费用-11,045,330.74-3,328,122.25
  投资损失-34,548,649.17-4,396,599.88
  递延所得税--2,052,246.8--1,975,323.14
  其中:递延所得税资产减少-54,797.32-3,082.78
    递延所得税负债增加--2,107,044.12--1,978,405.92
  存货的减少--11,888,378.58--41,631,156.91
  经营性应收项目的减少-177,994.83--7,521,351.5
  经营性应付项目的增加-11,133,212.75--22,951,761.29
  其他--57,809.54--
  现金的期末余额-75,328,715.51-35,373,294.98
  减:现金的期初余额-99,281,278.94-99,281,278.94
  现金及现金等价物的净增加额--23,952,563.43--63,907,983.96
公告日期2026-04-252026-04-252025-10-282025-08-22
审计意见(境内)标准无保留意见
TOP↑