当前位置:首页 - 行情中心 - 开勒股份(301070) - 财务分析 - 现金流量表

开勒股份

(301070)

  

流通市值:53.81亿  总市值:81.82亿
流通股本:5933.86万   总股本:9022.98万

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49,448,340.71240,174,769.83226,077,581.03122,264,357.32
  收到的税费返还1,484,259.186,027,479.365,881,740.83,003,130.03
  收到其他与经营活动有关的现金14,075,963.2932,922,677.3324,199,180.8721,094,198.43
  经营活动现金流入小计65,008,563.18279,124,926.52256,158,502.7146,361,685.78
  购买商品、接受劳务支付的现金46,178,677.0383,506,458.92103,562,351.6374,595,602.84
  支付给职工以及为职工支付的现金20,964,497.8189,539,502.0769,608,545.9647,849,667.63
  支付的各项税费2,678,098.4118,479,292.3917,006,963.575,898,358.73
  支付其他与经营活动有关的现金10,694,634.0756,639,632.8953,777,917.6539,228,372.85
  经营活动现金流出小计80,515,907.32248,164,886.27243,955,778.81167,572,002.05
  经营活动产生的现金流量净额-15,507,344.1430,960,040.2512,202,723.89-21,210,316.27
二、投资活动产生的现金流量:
  收回投资收到的现金91,926,100395,690,000295,312,774.81241,962,774.81
  取得投资收益收到的现金884,840.163,298,054.091,737,749.661,393,897
  处置固定资产、无形资产和其他长期资产收回的现金净额30,0005,673,866.18102,835.3699,598.39
  处置子公司及其他营业单位收到的现金净额-271,332.93--
  收到的其他与投资活动有关的现金91,609,895.16285,016,489.54198,268,247.6108,804,918
  投资活动现金流入小计184,450,835.32689,949,742.74495,421,607.43352,261,188.2
  购建固定资产、无形资产和其他长期资产支付的现金1,134,149.5116,713,461.41,915,007.541,835,003.16
  投资支付的现金111,152,624326,884,247.53239,335,039.15165,900,000
  支付其他与投资活动有关的现金59,754,556.11329,429,800230,851,080.72130,167,918.91
  投资活动现金流出小计172,041,329.62673,027,508.93472,101,127.41297,902,922.07
  投资活动产生的现金流量净额12,409,505.716,922,233.8123,320,480.0254,358,266.13
三、筹资活动产生的现金流量:
  吸收投资收到的现金1,000,000225,000225,000225,000
  其中:子公司吸收少数股东投资收到的现金-225,000--
  取得借款收到的现金12,500,00011,491,50011,941,588.4811,940,838.54
  收到其他与筹资活动有关的现金-0--
  筹资活动现金流入小计13,500,00011,716,50012,166,588.4812,165,838.54
  偿还债务支付的现金2,869,858.1910,959,068.9217,517,975.7514,640,964.46
  分配股利、利润或偿付利息支付的现金236,978.411,285,074.82962,644.06646,070.63
  支付其他与筹资活动有关的现金446,098.5228,926,915.4820,849,930.3619,013,175.45
  筹资活动现金流出小计3,552,935.1241,171,059.2239,330,550.1734,300,210.54
  筹资活动产生的现金流量净额9,947,064.88-29,454,559.22-27,163,961.69-22,134,372
四、汇率变动对现金及现金等价物的影响-2,321,031.07-3,059,761.27-1,276,399.68-350,970.68
五、现金及现金等价物净增加额4,528,195.3715,367,953.577,082,842.5410,662,607.18
  加:期初现金及现金等价物余额89,514,730.6674,146,777.0974,146,777.0974,146,777.09
  期末现金及现金等价物余额94,042,926.0389,514,730.6681,229,619.6384,809,384.27
补充资料:
  净利润--4,437,411.98-9,266,801.38
  资产减值准备-5,484,442.36-2,303,887.71
  固定资产和投资性房地产折旧-21,689,212.61-9,008,790.74
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-21,689,212.61-9,008,790.74
  无形资产摊销-2,002,218.99-1,000,181.82
  长期待摊费用摊销-1,046,183.78-443,523.42
  处置固定资产、无形资产和其他长期资产的损失-2,982,258.97--42,630.8
  固定资产报废损失-8,955.23-8,263.78
  公允价值变动损失--184,103.01-22,670.46
  财务费用-4,846,786.33-134,333.12
  投资损失--13,206,159.8--1,389,023.1
  递延所得税-345,581.33--566,078.62
  其中:递延所得税资产减少-346,645.04--1,239,215.22
    递延所得税负债增加--1,063.71-673,136.6
  存货的减少-16,842,222.83-3,892,419.51
  经营性应收项目的减少-6,506,638.31--21,365,084.19
  经营性应付项目的增加--6,605,591.79--24,608,557.32
  其他--7,815,120.4--
  现金的期末余额-89,514,730.66-84,809,384.27
  减:现金的期初余额-74,146,777.09-74,146,777.09
  现金及现金等价物的净增加额-15,367,953.57-10,662,607.18
公告日期2026-04-282026-04-282025-10-212025-08-27
审计意见(境内)标准无保留意见
TOP↑