当前位置:首页 - 行情中心 - 开尔新材(300234) - 财务分析 - 现金流量表

开尔新材

(300234)

  

流通市值:40.90亿  总市值:59.83亿
流通股本:3.44亿   总股本:5.03亿

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208,673,436.9155,105,155.7496,228,033.15366,848,810.21
  收到的税费返还1,696,523.081,696,523.08--
  收到其他与经营活动有关的现金13,300,973.939,091,632.696,485,870.9519,868,518.04
  经营活动现金流入小计223,670,933.91165,893,311.51102,713,904.1386,717,328.25
  购买商品、接受劳务支付的现金146,254,667.78107,938,185.0946,864,366.69174,019,592.19
  支付给职工以及为职工支付的现金47,156,285.6236,723,310.0926,010,733.7259,969,287.69
  支付的各项税费10,322,455.717,413,395.583,839,290.2223,989,948.31
  支付其他与经营活动有关的现金18,577,998.3312,981,779.4310,554,559.7419,535,701.94
  经营活动现金流出小计222,311,407.44165,056,670.1987,268,950.37277,514,530.13
  经营活动产生的现金流量净额1,359,526.47836,641.3215,444,953.73109,202,798.12
二、投资活动产生的现金流量:
  收回投资收到的现金805,052,904.69528,009,081.29348,415,350.13685,893,648.71
  处置固定资产、无形资产和其他长期资产收回的现金净额3,909,292.83,553,677.23117,837.8263,265.01
  处置子公司及其他营业单位收到的现金净额---4,320,000
  投资活动现金流入小计808,962,197.49531,562,758.52348,533,187.93690,476,913.72
  购建固定资产、无形资产和其他长期资产支付的现金2,265,247.561,007,192.19247,4009,743,449.73
  投资支付的现金877,690,000572,690,000423,690,000869,790,000
  投资活动现金流出小计879,955,247.56573,697,192.19423,937,400879,533,449.73
  投资活动产生的现金流量净额-70,993,050.07-42,134,433.67-75,404,212.07-189,056,536.01
三、筹资活动产生的现金流量:
  取得借款收到的现金45,000,00045,000,00045,000,00048,800,000
  筹资活动现金流入小计45,000,00045,000,00045,000,00048,800,000
  偿还债务支付的现金13,000,00013,000,00010,000,00031,940,000
  分配股利、利润或偿付利息支付的现金1,052,753.86594,390.53174,031.667,772,395.3
  支付其他与筹资活动有关的现金1,339,836.56676,842.12355,560.147,015,442.89
  筹资活动现金流出小计15,392,590.4214,271,232.6510,529,591.846,727,838.19
  筹资活动产生的现金流量净额29,607,409.5830,728,767.3534,470,408.22,072,161.81
四、汇率变动对现金及现金等价物的影响-27,404.18-21,217.28-12,401.6-211,554.68
五、现金及现金等价物净增加额-40,053,518.2-10,590,242.28-25,501,251.74-77,993,130.76
  加:期初现金及现金等价物余额94,727,378.1894,727,378.1894,727,378.18172,720,508.94
  期末现金及现金等价物余额54,673,859.9884,137,135.969,226,126.4494,727,378.18
补充资料:
  净利润-806,197.52--8,722,973.07
  资产减值准备--5,138,756.15--905,292.52
  固定资产和投资性房地产折旧-11,443,747.71-32,263,489.22
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-11,443,747.71-32,263,489.22
  无形资产摊销-703,454.5-1,408,401.24
  长期待摊费用摊销-7,472.61-44,834.76
  处置固定资产、无形资产和其他长期资产的损失-212,575.41-457,458.57
  固定资产报废损失-136.75-1,994,747.9
  公允价值变动损失-558,450.42-1,033,952.79
  财务费用-547,785.33-1,156,418.88
  投资损失--4,850,809.1--9,414,473.25
  递延所得税-725,104.93-590,502.03
  其中:递延所得税资产减少-724,366.2-590,594.72
    递延所得税负债增加-738.73--92.69
  存货的减少--10,648,607.06--689,026.33
  经营性应收项目的减少-49,733,476.93-108,745,850.74
  经营性应付项目的增加--44,927,806.7--20,452,181.61
  其他-1,214,450.09-798,260.89
  现金的期末余额-84,137,135.9-94,727,378.18
  减:现金的期初余额-94,727,378.18-172,720,508.94
  现金及现金等价物的净增加额--10,590,242.28--77,993,130.76
公告日期2026-10-242026-08-152026-04-232026-04-11
审计意见(境内)标准无保留意见
TOP↑