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:52.72亿  总市值:57.91亿
流通股本:5.81亿   总股本:6.38亿

现金流量表

报告期2026-06-302026-03-312025-12-312025-09-30
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5,055,335,863.312,313,708,345.6610,478,640,237.47,320,116,522.52
  收到的税费返还10,169,630.475,057,232.0828,140,805.1419,270,714.42
  收到其他与经营活动有关的现金28,832,559.3213,377,831.0568,864,684.7151,160,077.93
  经营活动现金流入小计5,094,338,053.12,332,143,408.7910,575,645,727.257,390,547,314.87
  购买商品、接受劳务支付的现金4,057,234,954.911,635,636,194.478,681,014,808.055,016,840,465.56
  支付给职工以及为职工支付的现金605,247,547.98298,808,795.571,179,735,242.68892,222,975.01
  支付的各项税费94,335,568.6251,670,261.09172,420,475.09134,245,735.37
  支付其他与经营活动有关的现金74,402,728.2340,650,235.94160,719,535.46125,830,956.25
  经营活动现金流出小计4,831,220,799.742,026,765,487.0710,193,890,061.286,169,140,132.19
  经营活动产生的现金流量净额263,117,253.36305,377,921.72381,755,665.971,221,407,182.68
二、投资活动产生的现金流量:
  收回投资收到的现金200,000,000---
  取得投资收益收到的现金1,001,664.02---
  处置固定资产、无形资产和其他长期资产收回的现金净额16,500-228,296.17109,796.17
  投资活动现金流入的平衡项目0-00
  投资活动现金流入小计201,018,164.02-228,296.17109,796.17
  购建固定资产、无形资产和其他长期资产支付的现金48,328,572.2724,835,784.86136,890,297.56105,695,786.33
  投资支付的现金200,000,000-654,286.3488,235
  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248,328,572.27224,835,784.86159,154,446.92105,784,021.33
  投资活动产生的现金流量净额-47,310,408.25-224,835,784.86-158,926,150.75-105,674,225.16
三、筹资活动产生的现金流量:
  吸收投资收到的现金634,500-634,500634,500
  其中:子公司吸收少数股东投资收到的现金634,500-634,500634,500
  取得借款收到的现金1,219,129,40044,000,0002,979,409,546.021,231,809,546.02
  收到其他与筹资活动有关的现金645,114,713.811,630,362.71900,799,523.03224,670,387.31
  筹资活动现金流入小计1,864,878,613.855,630,362.713,880,843,569.051,457,114,433.33
  偿还债务支付的现金2,247,864,910232,233,1053,591,767,036.342,687,630,404.41
  分配股利、利润或偿付利息支付的现金31,076,174.89,553,042.566,844,846.5354,799,665.68
  其中:子公司支付给少数股东的股利、利润4,042,080-5,947,2965,947,372
  支付其他与筹资活动有关的现金90,007,004.044,393,637.27344,098,265.87146,486,672.75
  筹资活动现金流出小计2,368,948,088.84246,179,784.774,002,710,148.742,888,916,742.84
  筹资活动产生的现金流量净额-504,069,475.04-190,549,422.06-121,866,579.69-1,431,802,309.51
四、汇率变动对现金及现金等价物的影响-714,717.62-552,442.27-58,014.84121,857.51
五、现金及现金等价物净增加额-288,977,347.55-110,559,727.47100,904,920.69-315,947,494.48
  加:期初现金及现金等价物余额718,652,116.59718,652,116.59617,747,195.9617,747,195.9
  期末现金及现金等价物余额429,674,769.04608,092,389.12718,652,116.59301,799,701.42
补充资料:
  净利润41,730,847.61-43,631,954.04-
  资产减值准备-161,220.94-60,731,185.4-
  固定资产和投资性房地产折旧13,914,939.59-30,306,241.62-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧13,914,939.59-30,306,241.62-
  无形资产摊销51,877,795.12-102,480,337.89-
  长期待摊费用摊销2,422,717.95-5,440,815.41-
  处置固定资产、无形资产和其他长期资产的损失-532,529.48--891,994.04-
  固定资产报废损失214,115.1-1,428,994.83-
  财务费用32,334,460.08-60,971,333.45-
  投资损失-1,326,114.38--3,610,002.4-
  递延所得税-417,048.02--2,311,796.44-
  其中:递延所得税资产减少-602,365.57--1,975,093.44-
    递延所得税负债增加185,317.55--336,703-
  存货的减少59,858,133.38-232,525,773.75-
  经营性应收项目的减少241,495,247.92--349,190,226.03-
  经营性应付项目的增加-190,536,696.89-181,606,861.17-
  现金的期末余额429,674,769.04-718,652,116.59-
  减:现金的期初余额718,652,116.59-617,747,195.9-
  现金及现金等价物的净增加额-288,977,347.55-100,904,920.69-
公告日期2026-08-132026-04-282026-03-312025-10-29
审计意见(境内)标准无保留意见
TOP↑