当前位置:首页 - 行情中心 - 恒实科技(300513) - 财务分析 - 现金流量表

恒实科技

(300513)

  

流通市值:19.47亿  总市值:19.48亿
流通股本:3.13亿   总股本:3.14亿

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1,000,584,025.78641,979,085.38351,582,931.821,651,793,324.61
  收到的税费返还304,451.13304,364.5560,974.531,307,832.03
  收到其他与经营活动有关的现金42,714,682.115,540,885.558,968,981.9769,777,726.6
  经营活动现金流入小计1,043,603,159.01657,824,335.48360,612,888.321,722,878,883.24
  购买商品、接受劳务支付的现金619,596,133.4464,247,949.48311,430,386.081,145,920,109.64
  支付给职工以及为职工支付的现金244,343,995.47169,250,412.4287,304,729.2342,855,946.35
  支付的各项税费18,730,800.2216,782,153.977,931,848.0738,173,906.52
  支付其他与经营活动有关的现金85,056,229.0547,441,677.325,880,023.27119,630,301.4
  经营活动现金流出小计967,727,158.14697,722,193.17432,546,986.621,646,580,263.91
  经营活动产生的现金流量净额75,876,000.87-39,897,857.69-71,934,098.376,298,619.33
二、投资活动产生的现金流量:
  收回投资收到的现金---0
  取得投资收益收到的现金472,060.37454,205.7370,370.838,734,723.78
  处置固定资产、无形资产和其他长期资产收回的现金净额73,97673,17620,736858,096.66
  处置子公司及其他营业单位收到的现金净额---109,769,327.65
  收到的其他与投资活动有关的现金3,295,306.73,295,306.719,111.52354,123
  投资活动现金流入小计3,841,343.073,822,688.43110,218.35119,716,271.09
  购建固定资产、无形资产和其他长期资产支付的现金5,789,102.83,711,129.181,549,642.97,930,595.75
  投资支付的现金---0
  支付其他与投资活动有关的现金6,910,0004,500,000-3,262,210.18
  投资活动现金流出小计12,699,102.88,211,129.181,549,642.911,192,805.93
  投资活动产生的现金流量净额-8,857,759.73-4,388,440.75-1,439,424.55108,523,465.16
三、筹资活动产生的现金流量:
  吸收投资收到的现金--0570,000
  其中:子公司吸收少数股东投资收到的现金---0
  取得借款收到的现金286,999,560.31286,999,560.31229,999,560.31303,184,259.92
  收到其他与筹资活动有关的现金20,306,00027,056,00026,456,00083,090,227.09
  筹资活动现金流入小计307,305,560.31314,055,560.31256,455,560.31386,844,487.01
  偿还债务支付的现金265,946,385.6245,470,912.31192,951,337.28601,320,029.7
  分配股利、利润或偿付利息支付的现金15,687,94710,897,261.564,898,847.3824,927,395.6
  其中:子公司支付给少数股东的股利、利润---0
  支付其他与筹资活动有关的现金11,736,489.7811,156,515.218,560,00096,335,342.59
  筹资活动现金流出小计293,370,822.38267,524,689.08206,410,184.66722,582,767.89
  筹资活动产生的现金流量净额13,934,737.9346,530,871.2350,045,375.65-335,738,280.88
四、汇率变动对现金及现金等价物的影响-18,810.39-14,558.3-11,009.6914,891.26
五、现金及现金等价物净增加额80,934,168.682,230,014.49-23,339,156.89-150,901,305.13
  加:期初现金及现金等价物余额111,397,434.89111,397,434.89111,397,434.89262,298,740.02
  期末现金及现金等价物余额192,331,603.57113,627,449.3888,058,278111,397,434.89
补充资料:
  净利润--47,498,651.87--706,071,836.04
  资产减值准备--14,123,551.41-425,858,846.49
  固定资产和投资性房地产折旧-7,572,067.87-16,024,981.55
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-7,572,067.87-16,024,981.55
  无形资产摊销-17,979,382.08-48,189,399.1
  长期待摊费用摊销-1,679,840.11-6,733,751.54
  处置固定资产、无形资产和其他长期资产的损失--33,090.3-193,445.85
  固定资产报废损失-15,008.66-86,987.09
  公允价值变动损失-0--
  财务费用-10,214,486.15-28,660,511.37
  投资损失--4,979,771.04--75,032,717.59
  递延所得税--138,353.78-3,334,623.34
  其中:递延所得税资产减少--419,377.78-3,190,979.76
    递延所得税负债增加-281,024-143,643.58
  存货的减少--27,650,311.2-119,484,179.73
  经营性应收项目的减少-178,750,238.06-182,669,290.05
  经营性应付项目的增加--162,883,085.71-24,566,506.54
  融资租入固定资产---7,064,951.19
  现金的期末余额-113,627,449.38-111,397,434.89
  减:现金的期初余额-111,397,434.89-262,298,740.02
  现金及现金等价物的净增加额-2,230,014.49--150,901,305.13
公告日期2026-10-272026-08-292026-04-292026-04-29
审计意见(境内)标准无保留意见
TOP↑