当前位置:首页 - 行情中心 - 恒光股份(301118) - 财务分析 - 现金流量表

恒光股份

(301118)

  

流通市值:20.49亿  总市值:21.30亿
流通股本:1.06亿   总股本:1.10亿

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955,938,382.02612,224,006.91226,740,664.72937,746,458.12
  收到的税费返还116,416.87111,905.8834,702.71-
  收到其他与经营活动有关的现金31,206,447.3720,844,060.7111,062,636.536,327,808.86
  经营活动现金流入小计987,261,246.26633,179,973.5237,838,003.93974,074,266.98
  购买商品、接受劳务支付的现金719,466,970.3511,543,815.28241,067,762.99739,255,628.45
  支付给职工以及为职工支付的现金92,964,672.6662,142,011.2233,313,355.2107,632,100.57
  支付的各项税费29,934,603.0720,918,856.746,583,753.539,193,439.39
  支付其他与经营活动有关的现金29,079,536.8218,805,916.688,850,855.0737,291,689.28
  经营活动现金流出小计871,445,782.85613,410,599.92289,815,726.79893,372,857.69
  经营活动产生的现金流量净额115,815,463.4119,769,373.58-51,977,722.8680,701,409.29
二、投资活动产生的现金流量:
  收回投资收到的现金436,933,109.6148,943,109.696,326,547.951,629,373,333.98
  取得投资收益收到的现金5,450,273.631,605,163.94983,559.6812,961,072.8
  处置固定资产、无形资产和其他长期资产收回的现金净额1,289,926.72506,792.4133,2221,804,281.43
  收到的其他与投资活动有关的现金2,910,0002,910,0002,910,0002,800,000
  投资活动现金流入小计446,583,309.95153,965,065.94100,353,329.631,646,938,688.21
  购建固定资产、无形资产和其他长期资产支付的现金153,431,655.6194,503,922.0155,545,518.2302,463,451.93
  投资支付的现金352,857,424.66125,857,424.6673,857,424.661,412,628,805.03
  支付其他与投资活动有关的现金5,800,0005,300,0005,000,0005,700,000
  投资活动现金流出小计512,089,080.27225,661,346.67134,402,942.861,720,792,256.96
  投资活动产生的现金流量净额-65,505,770.32-71,696,280.73-34,049,613.23-73,853,568.75
三、筹资活动产生的现金流量:
  吸收投资收到的现金9,200,0007,000,0003,140,0007,426,500
  其中:子公司吸收少数股东投资收到的现金9,200,0007,000,0003,140,0003,300,000
  取得借款收到的现金177,891,822156,891,82285,799,822189,058,886.08
  收到其他与筹资活动有关的现金5,084,866.061,971,899.149,967,3754,116,406.86
  筹资活动现金流入小计192,176,688.06165,863,721.1498,907,197200,601,792.94
  偿还债务支付的现金163,652,676.6115,344,183.6272,441,717.41209,737,221.21
  分配股利、利润或偿付利息支付的现金8,747,833.655,829,561.212,906,190.926,350,807.58
  支付其他与筹资活动有关的现金821,009140,000140,0001,738,463.6
  筹资活动现金流出小计173,221,519.25121,313,744.8375,487,908.31237,826,492.39
  筹资活动产生的现金流量净额18,955,168.8144,549,976.3123,419,288.69-37,224,699.45
四、汇率变动对现金及现金等价物的影响-711,421.09-275,425.89-84,011.04-506,090.24
五、现金及现金等价物净增加额68,553,440.81-7,652,356.73-62,692,058.44-30,882,949.15
  加:期初现金及现金等价物余额239,258,006.19239,258,006.19239,258,006.19270,140,955.34
  期末现金及现金等价物余额307,811,447231,605,649.46176,565,947.75239,258,006.19
补充资料:
  净利润-65,119,962.99--11,399,015.22
  资产减值准备-15,614,935.52-40,409,609.86
  固定资产和投资性房地产折旧-74,805,641.86-134,772,408.39
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-74,805,641.86-134,772,408.39
  无形资产摊销-2,302,810.05-5,095,929.67
  长期待摊费用摊销-161,975.22-303,754.76
  处置固定资产、无形资产和其他长期资产的损失-2,658,972.84-2,728,611.03
  公允价值变动损失--10,766.73-2,154.09
  财务费用-6,118,757.8-13,338,194.34
  投资损失--2,732,290.39--9,643,201.62
  递延所得税-2,537,555.42--5,903,290.87
  其中:递延所得税资产减少-2,708,477.29--4,650,007.69
    递延所得税负债增加--170,921.87--1,253,283.18
  存货的减少--71,242,060.67--55,669,953.13
  经营性应收项目的减少--27,444,563.48--156,234,997.24
  经营性应付项目的增加--54,463,800.65-110,438,592.75
  其他-4,613,693.25-12,571,503.72
  现金的期末余额-231,605,649.46-239,258,006.19
  减:现金的期初余额-239,258,006.19-270,140,955.34
  现金及现金等价物的净增加额--7,652,356.73--30,882,949.15
公告日期2026-10-222026-08-262026-04-282026-04-28
审计意见(境内)标准无保留意见
TOP↑