当前位置:首页 - 行情中心 - 新开源(300109) - 财务分析 - 现金流量表

新开源

(300109)

  

流通市值:58.60亿  总市值:64.90亿
流通股本:5.21亿   总股本:5.77亿

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940,682,608.17603,639,051.41315,064,887.241,082,607,913.83
  收到的税费返还30,320,888.6114,786,256.985,843,345.6963,302,948.14
  收到其他与经营活动有关的现金24,205,260.4620,435,500.312,879,235.9973,739,407.97
  经营活动现金流入小计995,208,757.24638,860,808.69333,787,468.921,219,650,269.94
  购买商品、接受劳务支付的现金512,127,207.66337,116,597.79148,814,167.74480,474,176.33
  支付给职工以及为职工支付的现金141,109,324.898,244,333.8958,700,104.79179,671,556.81
  支付的各项税费83,921,168.0959,898,778.2219,823,966.49120,771,712.5
  支付其他与经营活动有关的现金59,224,141.4643,338,924.4634,810,795.39100,626,458.32
  经营活动现金流出小计796,381,842.01538,598,634.36262,149,034.41881,543,903.96
  经营活动产生的现金流量净额198,826,915.23100,262,174.3371,638,434.51338,106,365.98
二、投资活动产生的现金流量:
  收回投资收到的现金---5,500,000
  处置固定资产、无形资产和其他长期资产收回的现金净额111,242.76104,165.3617,274.1813,001,372
  处置子公司及其他营业单位收到的现金净额750,000---
  收到的其他与投资活动有关的现金---305,149,886.58
  投资活动现金流入小计861,242.76104,165.3617,274.18323,651,258.58
  购建固定资产、无形资产和其他长期资产支付的现金145,347,389.79106,687,325.8191,525,996.5220,420,115.66
  投资支付的现金---50,220,000
  投资活动现金流出小计145,347,389.79106,687,325.8191,525,996.5270,640,115.66
  投资活动产生的现金流量净额-144,486,147.03-106,583,160.45-91,508,722.3253,011,142.92
三、筹资活动产生的现金流量:
  吸收投资收到的现金---1,385,000
  其中:子公司吸收少数股东投资收到的现金---35,000
  取得借款收到的现金375,250,000343,250,0005,000,000445,458,507.58
  筹资活动现金流入小计375,250,000343,250,0005,000,000446,843,507.58
  偿还债务支付的现金185,662,016.96120,915,4186,500,000566,828,144.97
  分配股利、利润或偿付利息支付的现金97,382,393.0195,679,472.26964,041.36129,324,220.3
  支付其他与筹资活动有关的现金349,186,559.29348,736,559.2949,979,761.381,736,567.02
  筹资活动现金流出小计632,230,969.26565,331,449.5557,443,802.74697,888,932.29
  筹资活动产生的现金流量净额-256,980,969.26-222,081,449.55-52,443,802.74-251,045,424.71
四、汇率变动对现金及现金等价物的影响-6,819,720.23-3,984,691.3-1,546,185.6712,103,516.4
五、现金及现金等价物净增加额-209,459,921.29-232,387,126.97-73,860,276.22152,175,600.59
  加:期初现金及现金等价物余额631,428,408.6631,428,408.6631,428,408.6479,252,808.01
  期末现金及现金等价物余额421,968,487.31399,041,281.63557,568,132.38631,428,408.6
补充资料:
  净利润-101,789,738.51-185,745,464.61
  资产减值准备--2,968,191.88-41,009,420.55
  固定资产和投资性房地产折旧-44,505,178.6-92,835,688.42
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-44,505,178.6-92,835,688.42
  无形资产摊销-7,436,096.12-17,557,211.76
  长期待摊费用摊销-1,434,712.74-3,801,411.71
  处置固定资产、无形资产和其他长期资产的损失--283,770.5--2,460,876.98
  固定资产报废损失-81,245.11-728,067.26
  公允价值变动损失-12,075,913.92--2,812,051.99
  财务费用---7,585,644.76
  投资损失----468,958.77
  递延所得税--7,500,014.12--4,128,630.23
  其中:递延所得税资产减少--7,064,409.3--3,750,399.2
    递延所得税负债增加--435,604.82--378,231.03
  存货的减少-38,429,191.15-59,089,682.55
  经营性应收项目的减少--20,521,832.58-88,405,883.65
  经营性应付项目的增加--74,216,092.74--171,432,819.23
  其他---22,651,227.91
  现金的期末余额-399,041,281.63-631,428,408.6
  减:现金的期初余额-631,428,408.6-479,252,808.01
  现金及现金等价物的净增加额--232,387,126.97-152,175,600.59
公告日期2026-10-272026-08-262026-04-242026-04-24
审计意见(境内)标准无保留意见
TOP↑