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:26.38亿  总市值:41.25亿
流通股本:7930.26万   总股本:1.24亿

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640,514,648.76352,858,651.89159,965,099.53618,794,083.17
  收到的税费返还16,703,847.715,232,154.612,098,906.514,646,732.92
  收到其他与经营活动有关的现金45,206,811.8622,112,886.472,755,183.9773,618,612.63
  经营活动现金流入小计702,425,308.32390,203,692.96174,819,190707,059,428.72
  购买商品、接受劳务支付的现金608,345,343.7408,465,705.58202,048,382.75581,289,987.02
  支付给职工以及为职工支付的现金93,711,221.2463,698,152.7630,856,074.77113,879,835.13
  支付的各项税费11,961,394.7910,569,534.293,022,545.139,418,696.71
  支付其他与经营活动有关的现金26,232,577.6217,160,636.546,277,858.3173,718,634.59
  经营活动现金流出小计740,250,537.35499,894,029.17242,204,860.96778,307,153.45
  经营活动产生的现金流量净额-37,825,229.03-109,690,336.21-67,385,670.96-71,247,724.73
二、投资活动产生的现金流量:
  收回投资收到的现金125,036,438.3645,000,00035,000,0001,147,480,047.58
  取得投资收益收到的现金57,383.0543,055.6326,617.27-
  处置固定资产、无形资产和其他长期资产收回的现金净额200,74079,740-827,313.32
  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125,294,561.4145,122,795.6334,501,658.921,182,804,742.53
  购建固定资产、无形资产和其他长期资产支付的现金115,406,984.3982,912,493.3151,786,724.36242,767,177.17
  投资支付的现金125,000,00055,000,00035,000,000795,000,000
  投资活动现金流出小计240,406,984.39137,912,493.3186,786,724.361,037,767,177.17
  投资活动产生的现金流量净额-115,112,422.98-92,789,697.68-52,285,065.44145,037,565.36
三、筹资活动产生的现金流量:
  吸收投资收到的现金---4,500,000
  其中:子公司吸收少数股东投资收到的现金---4,500,000
  取得借款收到的现金127,708,583.57111,958,583.5767,141,684.0781,203,573.29
  收到其他与筹资活动有关的现金---4,450,000
  筹资活动现金流入小计127,708,583.57111,958,583.5767,141,684.0790,153,573.29
  偿还债务支付的现金31,205,424.68---
  分配股利、利润或偿付利息支付的现金27,368,015.4226,300,281.93590,507.7912,890,730.34
  支付其他与筹资活动有关的现金154,721.8987,087.160,063.551,748,530.88
  筹资活动现金流出小计58,728,161.9926,387,369.03650,571.3414,639,261.22
  筹资活动产生的现金流量净额68,980,421.5885,571,214.5466,491,112.7375,514,312.07
四、汇率变动对现金及现金等价物的影响-3,114,534.04-2,442,761.92-1,281,595.68-4,768,056.53
五、现金及现金等价物净增加额-87,071,764.47-119,351,581.27-54,461,219.35144,536,096.17
  加:期初现金及现金等价物余额370,212,949.45370,212,949.45370,212,949.45225,676,853.28
  期末现金及现金等价物余额283,141,184.98250,861,368.18315,751,730.1370,212,949.45
补充资料:
  净利润-7,495,048.56-31,773,248.1
  资产减值准备-17,063,151.47-9,783,742
  固定资产和投资性房地产折旧-27,056,362.76-37,488,008.78
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-27,056,362.76-37,488,008.78
  无形资产摊销-950,905.44-1,491,601.38
  长期待摊费用摊销-2,680,371.04-4,085,555.05
  处置固定资产、无形资产和其他长期资产的损失-251,370.04-655,545.22
  固定资产报废损失-0-43,395.97
  公允价值变动损失--36,438.36--1,825,342.24
  财务费用-4,328,298.39-2,058,379.3
  投资损失-263,641.99--2,483,310.95
  递延所得税--1,320,476.39--8,679,744.24
  其中:递延所得税资产减少--2,166,559.12--9,976,872.11
    递延所得税负债增加-846,082.73-1,297,127.87
  存货的减少--113,439,412.87--111,710,248.65
  经营性应收项目的减少--140,672,137.24--185,984,669
  经营性应付项目的增加-101,716,608.65-125,745,178.5
  其他--17,450,614.18-24,705,531.03
  现金的期末余额-250,861,368.18-370,212,949.45
  减:现金的期初余额-370,212,949.45-225,676,853.28
  现金及现金等价物的净增加额--119,351,581.27-144,536,096.17
公告日期2026-10-272026-08-282026-04-252026-04-25
审计意见(境内)标准无保留意见
TOP↑