当前位置:首页 - 行情中心 - 创源股份(300703) - 财务分析 - 现金流量表

创源股份

(300703)

  

流通市值:27.42亿  总市值:29.75亿
流通股本:1.66亿   总股本:1.80亿

现金流量表

报告期2026-03-312025-12-312025-09-302025-06-30
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462,803,877.121,992,180,837.961,379,494,740.67883,004,009.79
  收到的税费返还24,053,012.599,691,511.5981,100,366.1451,351,440.36
  收到其他与经营活动有关的现金7,015,602.3790,935,327.5772,011,470.9259,422,082.73
  经营活动现金流入小计493,872,491.992,182,807,677.121,532,606,577.73993,777,532.88
  购买商品、接受劳务支付的现金380,716,651.181,350,061,031.49968,461,169.35633,210,509.12
  支付给职工以及为职工支付的现金112,686,845.3330,479,331.05256,012,344.67176,118,695.02
  支付的各项税费24,275,011.3953,245,874.8633,457,924.7821,705,808.19
  支付其他与经营活动有关的现金81,773,821.29265,044,040.27189,723,868.47132,705,861.43
  经营活动现金流出小计599,452,329.161,998,830,277.671,447,655,307.27963,740,873.76
  经营活动产生的现金流量净额-105,579,837.17183,977,399.4584,951,270.4630,036,659.12
二、投资活动产生的现金流量:
  收回投资收到的现金150,00010,00010,000-
  取得投资收益收到的现金-112,500112,500112,500
  处置固定资产、无形资产和其他长期资产收回的现金净额4,300345,334.6250,334.637,000
  收到的其他与投资活动有关的现金280,702,233.9814,401,80014,422,8007,310,800
  投资活动现金流入小计280,856,533.9814,869,634.614,795,634.67,460,300
  购建固定资产、无形资产和其他长期资产支付的现金15,035,004.19132,054,107.8795,903,762.8557,427,278.96
  投资支付的现金22,000,0002,007,449.6507,449.6-
  支付其他与投资活动有关的现金280,595,233.0414,309,70014,309,7007,173,800
  投资活动现金流出小计317,630,237.23148,371,257.47110,720,912.4564,601,078.96
  投资活动产生的现金流量净额-36,773,703.25-133,501,622.87-95,925,277.85-57,140,778.96
三、筹资活动产生的现金流量:
  吸收投资收到的现金-896,800896,800896,800
  其中:子公司吸收少数股东投资收到的现金--896,800896,800
  取得借款收到的现金55,000,000535,190,800328,226,800202,026,800
  筹资活动现金流入小计55,000,000536,087,600329,123,600202,923,600
  偿还债务支付的现金5,950,000371,488,021.72289,250,000214,100,000
  分配股利、利润或偿付利息支付的现金3,453,548.2250,607,874.4845,934,278.6343,198,312.17
  其中:子公司支付给少数股东的股利、利润--11,279,324.811,279,324.8
  支付其他与筹资活动有关的现金6,445,438.28136,766,841.6617,870,168.5214,642,022.39
  筹资活动现金流出小计15,848,986.5558,862,737.86353,054,447.15271,940,334.56
  筹资活动产生的现金流量净额39,151,013.5-22,775,137.86-23,930,847.15-69,016,734.56
四、汇率变动对现金及现金等价物的影响-8,698,595.08-6,416,383.77-1,569,041.841,009,992.11
五、现金及现金等价物净增加额-111,901,12221,284,254.95-36,473,896.38-95,110,862.29
  加:期初现金及现金等价物余额559,133,719.26537,849,464.31537,849,464.31537,849,464.31
  期末现金及现金等价物余额447,232,597.26559,133,719.26501,375,567.93442,738,602.02
补充资料:
  净利润-88,826,253.92-65,146,754.79
  资产减值准备-22,728,442.36-9,344,121.72
  固定资产和投资性房地产折旧-48,116,564.05-15,795,915.48
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-48,116,564.05-15,795,915.48
  无形资产摊销-3,366,968.23-1,699,872.5
  长期待摊费用摊销-5,446,521.33-2,987,727.57
  处置固定资产、无形资产和其他长期资产的损失-191,232.65--10,739.13
  固定资产报废损失-193,845.94-62,843.01
  公允价值变动损失-143,523.72-45,168.11
  财务费用-21,756,557.17-3,935,184.67
  投资损失-4,302,881.44--83,914.84
  递延所得税--13,757,806--426,671.54
  其中:递延所得税资产减少--19,147,123.41--217,049.15
    递延所得税负债增加-5,389,317.41--209,622.39
  存货的减少--18,563,917.88--34,144,217.49
  经营性应收项目的减少-16,546,289.33-5,580,498.94
  经营性应付项目的增加--21,186,679.53--49,323,265.15
  现金的期末余额-559,133,719.26-442,738,602.02
  减:现金的期初余额-537,849,464.31-537,849,464.31
  现金及现金等价物的净增加额-21,284,254.95--95,110,862.29
公告日期2026-04-172026-04-172025-10-292025-08-27
审计意见(境内)标准无保留意见
TOP↑