当前位置:首页 - 行情中心 - 天元股份(003003) - 财务分析 - 现金流量表

天元股份

(003003)

  

流通市值:11.15亿  总市值:16.70亿
流通股本:1.18亿   总股本:1.77亿

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713,979,168.82483,462,562.88252,758,112.821,053,731,203.33
  客户存款和同业存放款项净增加额-0--
  向中央银行借款净增加额-0--
  向其他金融机构拆入资金净增加额-0--
  收到原保险合同保费取得的现金-0--
  收到再保险业务现金净额-0--
  保户储金及投资款净增加额-0--
  收取利息、手续费及佣金的现金-0--
  拆入资金净增加额-0--
  回购业务资金净增加额-0--
  收到的税费返还10,831,346.87,470,645.565,589,308.3326,172,212.95
  收到其他与经营活动有关的现金5,969,058.495,383,634.823,071,283.1221,484,240.95
  经营活动现金流入的其他项目-0--
  经营活动现金流入小计730,779,574.11496,316,843.26261,418,704.271,101,387,657.23
  购买商品、接受劳务支付的现金456,500,936.51312,350,847.51145,884,639.85617,495,406.92
  客户贷款及垫款净增加额-0--
  存放中央银行和同业款项净增加额-0--
  支付原保险合同赔付款项的现金-0--
  支付利息、手续费及佣金的现金-0--
  支付保单红利的现金-0--
  支付给职工以及为职工支付的现金100,311,622.4864,685,612.7132,778,125.08127,593,121.41
  支付的各项税费18,141,922.6915,571,712.748,326,564.4133,676,625.74
  支付其他与经营活动有关的现金64,917,171.0945,475,381.819,877,987.62111,571,390.55
  经营活动现金流出的其他项目-0--
  经营活动现金流出小计639,871,652.77438,083,554.76206,867,316.96890,336,544.62
  经营活动产生的现金流量净额90,907,921.3458,233,288.554,551,387.31211,051,112.61
二、投资活动产生的现金流量:
  收回投资收到的现金780,360,891.28494,481,328.54232,818,853.951,073,323,690.35
  处置固定资产、无形资产和其他长期资产收回的现金净额1,620,007.21449,517.3162,754.91175,713
  收到的其他与投资活动有关的现金99,049,615.1426,556,309.022,887,322.7295,460,060.41
  投资活动现金流入小计881,030,513.63521,487,154.87235,768,931.581,168,959,463.76
  购建固定资产、无形资产和其他长期资产支付的现金21,950,069.7511,153,163.8915,132,936.9726,397,296.24
  投资支付的现金1,037,411,346506,569,944325,341,7331,113,945,893
  质押贷款净增加额-0--
  取得子公司及其他营业单位支付的现金81.1181.11--
  支付其他与投资活动有关的现金69,228,606.9243,634,366.9225,266,917.81169,901,733.7
  投资活动现金流出小计1,128,590,103.78561,357,555.92365,741,587.781,310,244,922.94
  投资活动产生的现金流量净额-247,559,590.15-39,870,401.05-129,972,656.2-141,285,459.18
三、筹资活动产生的现金流量:
  吸收投资收到的现金1,900,000400,0000482,021.88
  其中:子公司吸收少数股东投资收到的现金000482,021.88
  取得借款收到的现金1,000,000000
  收到其他与筹资活动有关的现金289,343,376.52157,000,300.9620,000,000281,056,825.02
  筹资活动现金流入小计292,243,376.52157,400,300.9620,000,000281,538,846.9
  分配股利、利润或偿付利息支付的现金37,224,781.6136,998,304.6443,761.6537,122,648.8
  其中:子公司支付给少数股东的股利、利润000178,935.9
  支付其他与筹资活动有关的现金244,234,898.52225,491,279.4585,442,005.29228,323,997.86
  筹资活动现金流出小计281,459,680.13262,489,584.0985,485,766.94265,446,646.66
  筹资活动产生的现金流量净额10,783,696.39-105,089,283.13-65,485,766.9416,092,200.24
四、汇率变动对现金及现金等价物的影响-270,773.29-1,932,823.51-229,053.88-193,245.99
五、现金及现金等价物净增加额-146,138,745.71-88,659,219.19-141,136,089.7185,664,607.68
  加:期初现金及现金等价物余额197,137,486.21197,137,486.21197,137,486.21111,472,878.53
  期末现金及现金等价物余额50,998,740.5108,478,267.0256,001,396.5197,137,486.21
补充资料:
  净利润-29,029,486.93-57,294,677.18
  资产减值准备-3,853,786.92-11,357,992.9
  固定资产和投资性房地产折旧-20,531,940.83-43,958,913.34
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-20,531,940.83-43,958,913.34
  无形资产摊销-1,435,546.77-3,937,883.63
  长期待摊费用摊销-94,896.02-201,068
  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-235,501.94-2,021,512.06
  公允价值变动损失--2,129,281.58--1,555,333.29
  财务费用-3,506,690.86-5,214,652.36
  投资损失--5,412,342.01--12,614,184.43
  递延所得税-476,224.43-138,559.76
  其中:递延所得税资产减少-143,342.92-181,803.49
    递延所得税负债增加-332,881.51--43,243.73
  存货的减少--11,300,531.12-17,647,945.96
  经营性应收项目的减少-34,125,091--6,426,719.18
  经营性应付项目的增加--16,823,813.31-90,195,704.47
  其他-0--494,588.84
  债务转为资本-0--
  一年内到期的可转换公司债券-0--
  融资租入固定资产-0--
  现金的期末余额-108,478,267.02-197,137,486.21
  减:现金的期初余额-197,137,486.21-111,472,878.53
  现金及现金等价物的净增加额--88,659,219.19-85,664,607.68
公告日期2026-10-282026-08-292026-04-292026-04-29
审计意见(境内)标准无保留意见
TOP↑