当前位置:首页 - 行情中心 - 奕帆传动(301023) - 财务分析 - 现金流量表

奕帆传动

(301023)

  

流通市值:17.97亿  总市值:25.00亿
流通股本:6704.11万   总股本:9330.05万

现金流量表

报告期2026-06-302026-03-312025-12-312025-09-30
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141,655,395.1968,477,653.1306,559,470.58235,521,403.31
  收到的税费返还901,548.68779,392.34,483,245.613,252,288.4
  收到其他与经营活动有关的现金2,744,066.12267,842.814,933,002.35,715,055.33
  经营活动现金流入小计145,301,009.9969,524,888.21315,975,718.49244,488,747.04
  购买商品、接受劳务支付的现金77,996,280.4432,394,218.36142,723,995.94124,564,822.15
  支付给职工以及为职工支付的现金31,357,951.1315,725,614.1153,649,407.6639,157,473.38
  支付的各项税费8,651,960.124,082,844.3727,395,586.721,125,453.57
  支付其他与经营活动有关的现金5,845,199.822,587,502.69,258,912.1110,832,055.19
  经营活动现金流出小计123,851,391.5154,790,179.44233,027,902.41195,679,804.29
  经营活动产生的现金流量净额21,449,618.4814,734,708.7782,947,816.0848,808,942.75
二、投资活动产生的现金流量:
  收回投资收到的现金116,000,000-357,527,700313,600,000
  取得投资收益收到的现金1,090,500.31-3,534,527.523,222,079.57
  收到的其他与投资活动有关的现金105,031,528.9884,098,778.9896,546,468.7353,258,892.25
  投资活动现金流入小计222,122,029.2984,098,778.98457,608,696.25370,080,971.82
  购建固定资产、无形资产和其他长期资产支付的现金1,710,853.581,053,728.569,635,140.227,943,708.72
  投资支付的现金204,000,0006,000,000302,600,000253,600,000
  支付其他与投资活动有关的现金72,755,80041,989,800116,929,30074,441,500
  投资活动现金流出小计278,466,653.5849,043,528.56429,164,440.22335,985,208.72
  投资活动产生的现金流量净额-56,344,624.2935,055,250.4228,444,256.0334,095,763.1
三、筹资活动产生的现金流量:
  取得借款收到的现金50,000,000-30,000,000-
  收到其他与筹资活动有关的现金1,000,008.34-3,086,432.26-
  筹资活动现金流入平衡项目0-00
  筹资活动现金流入小计51,000,008.34-33,086,432.260
  分配股利、利润或偿付利息支付的现金15,948,218.9172,500.0187,810,971.1133,337,680
  支付其他与筹资活动有关的现金1,167,000.34166,9924,104,225.4865,084.17
  筹资活动现金流出小计17,115,219.24339,492.0191,915,196.5134,202,764.17
  筹资活动产生的现金流量净额33,884,789.1-339,492.01-58,828,764.25-34,202,764.17
四、汇率变动对现金及现金等价物的影响-1,051,459.93-194,551.44-1,751,724.838,041.95
五、现金及现金等价物净增加额-2,061,676.6449,255,915.7450,811,583.0348,709,983.63
  加:期初现金及现金等价物余额122,144,551.1122,144,551.171,332,968.0771,332,968.07
  期末现金及现金等价物余额120,082,874.46171,400,466.84122,144,551.1120,042,951.7
补充资料:
  净利润25,783,567.14-70,596,441.23-
  资产减值准备-329,842.42--337,642.09-
  固定资产和投资性房地产折旧4,518,358.76-8,452,900.8-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧4,518,358.76-8,452,900.8-
  无形资产摊销224,106.54-448,213.08-
  长期待摊费用摊销16,006.22-379,609.1-
  固定资产报废损失--2,596.86-
  公允价值变动损失-269,908-774,521.44-
  财务费用-304,949.37--6,271,031.46-
  投资损失-1,349,253.77--7,074,990.71-
  递延所得税-505,265.28--470,218.36-
  其中:递延所得税资产减少-499,137.17--470,528.93-
    递延所得税负债增加-6,128.11-310.57-
  存货的减少-1,619,532.85--421,359.96-
  经营性应收项目的减少4,564,676.92-30,015,252.75-
  经营性应付项目的增加-9,325,426.78--22,587,251.68-
  其他--9,252,449.6-
  现金的期末余额120,082,874.46-122,144,551.1-
  减:现金的期初余额122,144,551.1-71,332,968.07-
  现金及现金等价物的净增加额-2,061,676.64-50,811,583.03-
公告日期2026-08-222026-04-252026-04-252025-10-28
审计意见(境内)标准无保留意见
TOP↑