当前位置:首页 - 行情中心 - 中科磁业(301141) - 财务分析 - 现金流量表

中科磁业

(301141)

  

流通市值:24.25亿  总市值:67.56亿
流通股本:4451.26万   总股本:1.24亿

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159,965,099.53618,794,083.17454,716,440.41265,968,631.5
  收到的税费返还12,098,906.514,646,732.923,721,812.541,711,056.28
  收到其他与经营活动有关的现金2,755,183.9773,618,612.6379,527,537.3762,205,493.13
  经营活动现金流入小计174,819,190707,059,428.72537,965,790.32329,885,180.91
  购买商品、接受劳务支付的现金202,048,382.75581,289,987.02444,742,236.68279,305,395.74
  支付给职工以及为职工支付的现金30,856,074.77113,879,835.1384,502,538.4355,795,915.13
  支付的各项税费3,022,545.139,418,696.7110,014,915.228,414,283.49
  支付其他与经营活动有关的现金6,277,858.3173,718,634.5943,371,761.2321,436,223.87
  经营活动现金流出小计242,204,860.96778,307,153.45582,631,451.56364,951,818.23
  经营活动产生的现金流量净额-67,385,670.96-71,247,724.73-44,665,661.24-35,066,637.32
二、投资活动产生的现金流量:
  收回投资收到的现金35,000,0001,147,480,047.58821,691,850.95542,355,351.93
  取得投资收益收到的现金26,617.27---
  处置固定资产、无形资产和其他长期资产收回的现金净额-827,313.32168,500168,500
  收到的其他与投资活动有关的现金-524,958.3534,497,381.63--
  投资活动现金流入小计34,501,658.921,182,804,742.53821,860,350.95542,523,851.93
  购建固定资产、无形资产和其他长期资产支付的现金51,786,724.36242,767,177.17182,094,683.24136,818,155.01
  投资支付的现金35,000,000795,000,000545,000,000485,000,000
  投资活动现金流出小计86,786,724.361,037,767,177.17727,094,683.24621,818,155.01
  投资活动产生的现金流量净额-52,285,065.44145,037,565.3694,765,667.71-79,294,303.08
三、筹资活动产生的现金流量:
  吸收投资收到的现金-4,500,0004,500,0004,500,000
  其中:子公司吸收少数股东投资收到的现金-4,500,0004,500,0004,500,000
  取得借款收到的现金67,141,684.0781,203,573.2922,200,424.68-
  收到其他与筹资活动有关的现金-4,450,0004,450,0004,110,000
  筹资活动现金流入小计67,141,684.0790,153,573.2931,150,424.688,610,000
  分配股利、利润或偿付利息支付的现金590,507.7912,890,730.3414,535,531.5613,007,023.82
  支付其他与筹资活动有关的现金60,063.551,748,530.882,490,947.98486,676.14
  筹资活动现金流出小计650,571.3414,639,261.2217,026,479.5413,493,699.96
  筹资活动产生的现金流量净额66,491,112.7375,514,312.0714,123,945.14-4,883,699.96
四、汇率变动对现金及现金等价物的影响-1,281,595.68-4,768,056.53-492,597.66-1,177,295.19
五、现金及现金等价物净增加额-54,461,219.35144,536,096.1763,731,353.95-120,421,935.55
  加:期初现金及现金等价物余额370,212,949.45225,676,853.28225,676,853.28225,676,853.28
  期末现金及现金等价物余额315,751,730.1370,212,949.45289,408,207.23105,254,917.73
补充资料:
  净利润-31,773,248.1-20,303,536.3
  资产减值准备-9,783,742-4,214,963.96
  固定资产和投资性房地产折旧-37,488,008.78-5,144,438.58
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-37,488,008.78-5,144,438.58
  无形资产摊销-1,491,601.38-905,660.78
  长期待摊费用摊销-4,085,555.05-1,572,092.82
  处置固定资产、无形资产和其他长期资产的损失-655,545.22-464,724.97
  固定资产报废损失-43,395.97-0
  公允价值变动损失--1,825,342.24--1,619,613.94
  财务费用-2,058,379.3-1,009,023.52
  投资损失--2,483,310.95--1,080,051.94
  递延所得税--8,679,744.24--712,267.77
  其中:递延所得税资产减少--9,976,872.11--712,267.77
    递延所得税负债增加-1,297,127.87-0
  存货的减少--111,710,248.65--56,335,745.75
  经营性应收项目的减少--185,984,669--66,558,710.67
  经营性应付项目的增加-125,745,178.5-36,593,111.77
  其他-24,705,531.03-5,458,646.52
  现金的期末余额-370,212,949.45-105,254,917.73
  减:现金的期初余额-225,676,853.28-225,676,853.28
  现金及现金等价物的净增加额-144,536,096.17--120,421,935.55
公告日期2026-04-252026-04-252025-10-292025-08-27
审计意见(境内)标准无保留意见
TOP↑