当前位置:首页 - 行情中心 - 天源迪科(300047) - 财务分析 - 现金流量表

天源迪科

(300047)

  

流通市值:56.76亿  总市值:63.07亿
流通股本:5.74亿   总股本:6.38亿

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2,313,708,345.6610,478,640,237.47,320,116,522.524,856,677,692.32
  收到的税费返还5,057,232.0828,140,805.1419,270,714.428,419,051.75
  收到其他与经营活动有关的现金13,377,831.0568,864,684.7151,160,077.9330,394,327.43
  经营活动现金流入小计2,332,143,408.7910,575,645,727.257,390,547,314.874,895,491,071.5
  购买商品、接受劳务支付的现金1,635,636,194.478,681,014,808.055,016,840,465.563,462,428,472.72
  支付给职工以及为职工支付的现金298,808,795.571,179,735,242.68892,222,975.01570,531,922.98
  支付的各项税费51,670,261.09172,420,475.09134,245,735.3797,933,537.4
  支付其他与经营活动有关的现金40,650,235.94160,719,535.46125,830,956.2587,381,548.41
  经营活动现金流出小计2,026,765,487.0710,193,890,061.286,169,140,132.194,218,275,481.51
  经营活动产生的现金流量净额305,377,921.72381,755,665.971,221,407,182.68677,215,589.99
二、投资活动产生的现金流量:
  处置固定资产、无形资产和其他长期资产收回的现金净额-228,296.17109,796.17105,920
  投资活动现金流入的平衡项目-000
  投资活动现金流入小计-228,296.17109,796.17105,920
  购建固定资产、无形资产和其他长期资产支付的现金24,835,784.86136,890,297.56105,695,786.3379,119,400.57
  投资支付的现金-654,286.3488,23588,235
  支付其他与投资活动有关的现金200,000,00021,609,863.02--
  投资活动现金流出小计224,835,784.86159,154,446.92105,784,021.3379,207,635.57
  投资活动产生的现金流量净额-224,835,784.86-158,926,150.75-105,674,225.16-79,101,715.57
三、筹资活动产生的现金流量:
  吸收投资收到的现金-634,500634,500634,500
  其中:子公司吸收少数股东投资收到的现金-634,500634,500634,500
  取得借款收到的现金44,000,0002,979,409,546.021,231,809,546.021,089,994,846.02
  收到其他与筹资活动有关的现金11,630,362.71900,799,523.03224,670,387.31162,705,778.16
  筹资活动现金流入小计55,630,362.713,880,843,569.051,457,114,433.331,253,335,124.18
  偿还债务支付的现金232,233,1053,591,767,036.342,687,630,404.412,142,691,369.41
  分配股利、利润或偿付利息支付的现金9,553,042.566,844,846.5354,799,665.6847,572,914.15
  其中:子公司支付给少数股东的股利、利润-5,947,2965,947,3725,947,372
  支付其他与筹资活动有关的现金4,393,637.27344,098,265.87146,486,672.7549,483,562.07
  筹资活动现金流出小计246,179,784.774,002,710,148.742,888,916,742.842,239,747,845.63
  筹资活动产生的现金流量净额-190,549,422.06-121,866,579.69-1,431,802,309.51-986,412,721.45
四、汇率变动对现金及现金等价物的影响-552,442.27-58,014.84121,857.5194,826.01
五、现金及现金等价物净增加额-110,559,727.47100,904,920.69-315,947,494.48-388,204,021.02
  加:期初现金及现金等价物余额718,652,116.59617,747,195.9617,747,195.9617,747,195.9
  期末现金及现金等价物余额608,092,389.12718,652,116.59301,799,701.42229,543,174.88
补充资料:
  净利润-43,631,954.04-40,942,212.84
  资产减值准备-60,731,185.4-4,140,747.81
  固定资产和投资性房地产折旧-30,306,241.62-14,449,616.26
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-30,306,241.62-14,449,616.26
  无形资产摊销-102,480,337.89-51,265,065.09
  长期待摊费用摊销-5,440,815.41-2,232,919.34
  处置固定资产、无形资产和其他长期资产的损失--891,994.04--180,266.95
  固定资产报废损失-1,428,994.83-64,763.53
  财务费用-60,971,333.45-35,624,387.13
  投资损失--3,610,002.4--415,301.16
  递延所得税--2,311,796.44--1,088,973.11
  其中:递延所得税资产减少--1,975,093.44--1,537,698.18
    递延所得税负债增加--336,703-448,725.07
  存货的减少-232,525,773.75-193,677,982.43
  经营性应收项目的减少--349,190,226.03-302,782,530.73
  经营性应付项目的增加-181,606,861.17-24,339,089.93
  现金的期末余额-718,652,116.59-229,543,174.88
  减:现金的期初余额-617,747,195.9-617,747,195.9
  现金及现金等价物的净增加额-100,904,920.69--388,204,021.02
公告日期2026-04-282026-03-312025-10-292025-08-12
审计意见(境内)标准无保留意见
TOP↑