当前位置:首页 - 行情中心 - 天银机电(300342) - 财务分析 - 现金流量表

天银机电

(300342)

  

流通市值:118.37亿  总市值:119.69亿
流通股本:4.20亿   总股本:4.25亿

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568,340,832.08391,024,630.17228,105,248.97963,550,464.99
  收到的税费返还417,988.46417,988.46355,855.73600,897.05
  收到其他与经营活动有关的现金11,895,751.4810,360,322.615,915,596.9711,735,004.49
  经营活动现金流入小计580,654,572.02401,802,941.24234,376,701.67975,886,366.53
  购买商品、接受劳务支付的现金400,500,074.23261,206,181.14145,369,340673,008,154.57
  支付给职工以及为职工支付的现金136,311,756.998,289,651.8651,555,554.51189,914,202.55
  支付的各项税费18,095,494.5314,700,046.616,258,144.6745,095,678.86
  支付其他与经营活动有关的现金47,312,617.6632,536,561.4716,014,107.0573,907,066.22
  经营活动现金流出小计602,219,943.32406,732,441.08219,197,146.23981,925,102.2
  经营活动产生的现金流量净额-21,565,371.3-4,929,499.8415,179,555.44-6,038,735.67
二、投资活动产生的现金流量:
  收回投资收到的现金51,459,504.34--4,300,892.19
  取得投资收益收到的现金2,118,894.081,401,688.49-4,413,128.69
  处置固定资产、无形资产和其他长期资产收回的现金净额545,966.16545,966.16-458,904.54
  收到的其他与投资活动有关的现金66,422,15066,117,200-192,728,640
  投资活动现金流入的平衡项目00-0
  投资活动现金流入小计120,546,514.5868,064,854.65-201,901,565.42
  购建固定资产、无形资产和其他长期资产支付的现金64,491,523.8257,275,149.3214,079,383.320,888,958.15
  投资支付的现金702,407.2--60,000,000
  支付其他与投资活动有关的现金107,163,16065,068,785-183,664,620
  投资活动现金流出小计172,357,091.02122,343,934.3214,079,383.3264,553,578.15
  投资活动产生的现金流量净额-51,810,576.44-54,279,079.67-14,079,383.3-62,652,012.73
三、筹资活动产生的现金流量:
  取得借款收到的现金50,000,000---
  收到其他与筹资活动有关的现金18,528,874.6234,500,985.99-15,007,703.8
  筹资活动现金流入平衡项目00-0
  筹资活动现金流入小计68,528,874.6234,500,985.99-15,007,703.8
  偿还债务支付的现金---7,900,000
  分配股利、利润或偿付利息支付的现金8,528,198.798,507,702.2665,350.9827,773,225.95
  支付其他与筹资活动有关的现金3,964,325.723,409,736.691,492,686.258,522,524.7
  筹资活动现金流出小计12,492,524.5111,917,438.951,558,037.2344,195,750.65
  筹资活动产生的现金流量净额56,036,350.1122,583,547.04-1,558,037.23-29,188,046.85
四、汇率变动对现金及现金等价物的影响-3,606,858.22-3,021,707.14-210,643.38-1,847,434.06
五、现金及现金等价物净增加额-20,946,455.85-39,646,739.61-668,508.47-99,726,229.31
  加:期初现金及现金等价物余额122,058,057.19122,058,057.19122,058,057.19221,784,286.5
  期末现金及现金等价物余额101,111,601.3482,411,317.58121,389,548.72122,058,057.19
补充资料:
  净利润-27,724,450.96-15,445,672.09
  资产减值准备--2,960,649.94-18,500,843.78
  固定资产和投资性房地产折旧-19,945,599.19-40,401,453.18
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-19,945,599.19-40,401,453.18
  无形资产摊销-3,852,470.81-7,236,796.21
  长期待摊费用摊销-2,960,410.7-1,639,829.9
  处置固定资产、无形资产和其他长期资产的损失--129,874.7--390,057.98
  固定资产报废损失---145,104.39
  公允价值变动损失--970,000--412,500
  财务费用-4,025,809.44-2,502,434.84
  投资损失--168,408.78--1,238,827.61
  递延所得税-1,442,613.39--2,889,462.72
  其中:递延所得税资产减少-2,698,634.01--3,658,471.78
    递延所得税负债增加--1,256,020.62-769,009.06
  存货的减少--36,423,535.23--92,806,653.77
  经营性应收项目的减少--21,783,768.25-72,231,024.85
  经营性应付项目的增加--4,944,176.49--73,668,524.34
  其他--1,210,082.9-1,023,390.13
  现金的期末余额-82,411,317.58-122,058,057.19
  减:现金的期初余额-122,058,057.19-221,784,286.5
  现金及现金等价物的净增加额--39,646,739.61--99,726,229.31
公告日期2026-10-222026-08-152026-04-232026-04-10
审计意见(境内)标准无保留意见
TOP↑