当前位置:首页 - 行情中心 - 毓恬冠佳(301173) - 财务分析 - 现金流量表

毓恬冠佳

(301173)

  

流通市值:9.92亿  总市值:28.27亿
流通股本:3082.87万   总股本:8783.48万

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289,235,738.381,168,466,230.53869,445,710.95497,085,958.87
  收到的税费返还1,277,652.872,920,452.323,461,957.421,724,319.7
  收到其他与经营活动有关的现金2,166,484.1559,205,762.7324,327,036.3814,254,521.27
  经营活动现金流入小计292,679,875.41,230,592,445.58897,234,704.75513,064,799.84
  购买商品、接受劳务支付的现金71,093,558.06448,585,876.55292,224,824.87152,368,261.78
  支付给职工以及为职工支付的现金64,161,441.97249,929,585.58191,303,162.41126,321,269.12
  支付的各项税费36,173,013.61131,024,729.0496,303,416.3166,183,500.03
  支付其他与经营活动有关的现金8,744,205.766,199,049.9855,658,285.9447,586,135.64
  经营活动现金流出小计180,172,219.34895,739,241.15635,489,689.53392,459,166.57
  经营活动产生的现金流量净额112,507,656.06334,853,204.43261,745,015.22120,605,633.27
二、投资活动产生的现金流量:
  处置固定资产、无形资产和其他长期资产收回的现金净额135,9571,485,430.731,460,194.521,274,267.52
  收到的其他与投资活动有关的现金679,975,520.352,465,467,180.231,397,260,367.27924,143,327.2
  投资活动现金流入小计680,111,477.352,466,952,610.961,398,720,561.79925,417,594.72
  购建固定资产、无形资产和其他长期资产支付的现金15,541,254.7840,161,126.0730,622,117.3129,658,305.74
  投资支付的现金-21,350,00021,350,000-
  支付其他与投资活动有关的现金750,000,0002,987,500,0001,905,500,0001,062,000,000
  投资活动现金流出小计765,541,254.783,049,011,126.071,957,472,117.311,091,658,305.74
  投资活动产生的现金流量净额-85,429,777.43-582,058,515.11-558,751,555.52-166,240,711.02
三、筹资活动产生的现金流量:
  吸收投资收到的现金-578,543,673.03578,543,673.03578,543,673.03
  取得借款收到的现金-25,345,771.6225,345,771.6225,345,771.62
  收到其他与筹资活动有关的现金30,842.5232,775,055.237,997,045.056,997,045.05
  筹资活动现金流入小计30,842.52636,664,499.88611,886,489.7610,886,489.7
  偿还债务支付的现金-147,758,662.62147,758,662.62147,758,662.62
  分配股利、利润或偿付利息支付的现金-21,405,88721,449,117.5121,449,117.51
  支付其他与筹资活动有关的现金3,084,610.860,952,845.3443,678,783.6452,490,346.52
  筹资活动现金流出小计3,084,610.8230,117,394.96212,886,563.77221,698,126.65
  筹资活动产生的现金流量净额-3,053,768.28406,547,104.92398,999,925.93389,188,363.05
五、现金及现金等价物净增加额24,024,110.35159,341,794.24101,993,385.63343,553,285.3
  加:期初现金及现金等价物余额256,962,399.3997,620,605.1597,620,605.1597,620,605.15
  期末现金及现金等价物余额280,986,509.74256,962,399.39199,613,990.78441,173,890.45
补充资料:
  净利润-172,897,146.23-58,565,836.85
  资产减值准备-13,289,857.67--10,896,230.53
  固定资产和投资性房地产折旧-49,078,765.06-23,720,738.09
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-49,078,765.06-23,720,738.09
  无形资产摊销-8,436,312.97-3,851,463.42
  长期待摊费用摊销-40,381,904.21-19,097,429.05
  处置固定资产、无形资产和其他长期资产的损失--593,708.32--520,835.04
  固定资产报废损失-444,259.22-163,444.11
  公允价值变动损失-0-0
  财务费用-4,781,399.09-2,665,687.45
  投资损失--9,967,180.23--3,740,127.2
  递延所得税--2,243,592.69--1,729,127.63
  其中:递延所得税资产减少-3,318,636.27-2,377,801.71
    递延所得税负债增加--5,562,228.96--4,106,929.34
  存货的减少-16,583,171.98--468,112.72
  经营性应收项目的减少-350,376,358.95-251,979,663.14
  经营性应付项目的增加--328,213,983.05--232,333,719.12
  其他-5,396,115.06-2,766,283.42
  现金的期末余额-256,962,399.39-441,173,890.45
  减:现金的期初余额-97,620,605.15-97,620,605.15
  现金及现金等价物的净增加额-159,341,794.24-343,553,285.3
公告日期2026-04-232026-04-012025-10-292025-08-28
审计意见(境内)标准无保留意见
TOP↑