当前位置:首页 - 行情中心 - 肇民科技(301000) - 财务分析 - 现金流量表

肇民科技

(301000)

  

流通市值:85.82亿  总市值:90.91亿
流通股本:2.29亿   总股本:2.43亿

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160,245,265573,418,352.98438,445,994.2300,215,452.85
  收到的税费返还669,459.714,147,110.373,210,307.521,791,121.25
  收到其他与经营活动有关的现金18,874,576.5164,345,967.150,341,723.4532,283,123.55
  经营活动现金流入小计179,789,301.22641,911,430.45491,998,025.17334,289,697.65
  购买商品、接受劳务支付的现金58,530,504.63250,823,712.55203,321,206.3135,865,016.16
  支付给职工以及为职工支付的现金59,477,830.42149,593,808.55115,027,674.879,033,587.23
  支付的各项税费9,462,375.3636,179,206.0427,318,401.7521,146,693.46
  支付其他与经营活动有关的现金28,591,387.82104,033,442.9672,982,848.6247,081,997.4
  经营活动现金流出小计156,062,098.23540,630,170.1418,650,131.47283,127,294.25
  经营活动产生的现金流量净额23,727,202.99101,281,260.3573,347,893.751,162,403.4
二、投资活动产生的现金流量:
  收回投资收到的现金190,000,0001,404,277,167.831,065,117,440870,000,000
  取得投资收益收到的现金387,506.246,857,832.256,205,354.585,663,367.51
  处置固定资产、无形资产和其他长期资产收回的现金净额160296,640473,371.9442,504
  收到的其他与投资活动有关的现金-26,188,80026,188,80026,188,800
  投资活动现金流入小计190,387,666.241,437,620,440.081,097,984,966.52901,894,671.51
  购建固定资产、无形资产和其他长期资产支付的现金75,646,760.07202,364,097.7114,896,031.771,434,161.29
  投资支付的现金227,000,0001,222,000,0001,035,117,440810,117,440
  质押贷款净增加额--0-
  取得子公司及其他营业单位支付的现金--0-
  支付其他与投资活动有关的现金--0-
  投资活动现金流出小计302,646,760.071,424,364,097.71,150,013,471.7881,551,601.29
  投资活动产生的现金流量净额-112,259,093.8313,256,342.38-52,028,505.1820,343,070.22
三、筹资活动产生的现金流量:
  吸收投资收到的现金-4,352,253.124,352,253.121,228,893.12
  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--1,000,000-
  收到其他与筹资活动有关的现金--0-
  筹资活动现金流入平衡项目-000
  筹资活动现金流入小计-4,352,253.125,352,253.121,228,893.12
  偿还债务支付的现金--0-
  分配股利、利润或偿付利息支付的现金-48,489,953.2848,479,064.448,479,064.4
  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1,208,7505,536,2563,485,7363,485,736
  筹资活动现金流出小计1,208,75054,026,209.2851,964,800.451,964,800.4
  筹资活动产生的现金流量净额-1,208,750-49,673,956.16-46,612,547.28-50,735,907.28
四、汇率变动对现金及现金等价物的影响-936,804.32-573,282.32-357,449.73-82,273.04
五、现金及现金等价物净增加额-90,677,445.1664,290,364.25-25,650,608.4920,687,293.3
  加:期初现金及现金等价物余额163,659,519.7699,369,155.5199,369,155.5199,369,155.51
  期末现金及现金等价物余额72,982,074.6163,659,519.7673,718,547.02120,056,448.81
补充资料:
  净利润-151,397,244.07-71,843,574.4
  资产减值准备-1,032,408.74-1,535,182.95
  固定资产和投资性房地产折旧-28,646,535.15-14,163,315.8
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-28,646,535.15-14,163,315.8
  无形资产摊销-1,163,256.52-1,480,955.58
  长期待摊费用摊销-11,021,797.05-4,629,462.64
  处置固定资产、无形资产和其他长期资产的损失-919,177.84-736.66
  公允价值变动损失--1,664,284.9--821,982
  财务费用-1,325,689.66-191,797.24
  投资损失--6,960,681.56--3,202,096.47
  递延所得税--602,696.42-20,017.44
  其中:递延所得税资产减少-184,949.54-569,545.62
    递延所得税负债增加--787,645.96--549,528.18
  存货的减少--46,680,095.56--24,514,237.23
  经营性应收项目的减少--111,578,345.36--8,186,137.1
  经营性应付项目的增加-60,942,032.63--13,084,240.91
  其他-8,799,481.13-5,346,183.78
  现金的期末余额-163,659,519.76-120,056,448.81
  减:现金的期初余额-99,369,155.51-99,369,155.51
  现金及现金等价物的净增加额-64,290,364.25-20,687,293.3
公告日期2026-04-282026-04-232025-10-302025-08-28
审计意见(境内)标准无保留意见
TOP↑