当前位置:首页 - 行情中心 - 恒勃股份(301225) - 财务分析 - 现金流量表

恒勃股份

(301225)

  

流通市值:29.47亿  总市值:96.53亿
流通股本:4398.80万   总股本:1.44亿

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1,257,183,979.39678,599,096.24310,014,219.24983,906,063.61
  客户存款和同业存放款项净增加额---0
  向中央银行借款净增加额---0
  向其他金融机构拆入资金净增加额---0
  收到原保险合同保费取得的现金---0
  收到再保险业务现金净额---0
  保户储金及投资款净增加额---0
  收取利息、手续费及佣金的现金---0
  拆入资金净增加额---0
  回购业务资金净增加额---0
  收到的税费返还6,961,525.956,066,524.411,305,481.791,394,319.33
  收到其他与经营活动有关的现金8,457,495.973,426,356.22835,671.7822,858,627.53
  经营活动现金流入的其他项目---0
  经营活动现金流入小计1,272,603,001.31688,091,976.87312,155,372.811,008,159,010.47
  购买商品、接受劳务支付的现金835,535,226.58489,750,544.51211,151,926.72617,099,293.38
  客户贷款及垫款净增加额---0
  存放中央银行和同业款项净增加额---0
  支付原保险合同赔付款项的现金---0
  支付利息、手续费及佣金的现金---0
  支付保单红利的现金---0
  支付给职工以及为职工支付的现金221,518,188.57158,144,007.2372,245,047.8217,439,984.04
  支付的各项税费92,911,440.3941,949,949.5617,115,055.3755,094,745.22
  支付其他与经营活动有关的现金99,493,721.3739,133,975.0326,304,437.8872,804,791.59
  经营活动现金流出的其他项目---0
  经营活动现金流出小计1,249,458,576.91728,978,476.33326,816,467.77962,438,814.23
  经营活动产生的现金流量净额23,144,424.4-40,886,499.46-14,661,094.9645,720,196.24
二、投资活动产生的现金流量:
  收回投资收到的现金250,600,000240,376,896.79172,000,000898,090,722.9
  取得投资收益收到的现金11,005,506.573,456,328.992,371,015.264,477,840.92
  处置固定资产、无形资产和其他长期资产收回的现金净额2,234,860.592,114,457.27362.831,656,512.6
  收到的其他与投资活动有关的现金400,000200,00000
  投资活动现金流入小计264,240,367.16246,147,683.05174,371,378.09904,225,076.42
  购建固定资产、无形资产和其他长期资产支付的现金183,643,995.89110,879,89154,015,634.75320,694,193.37
  投资支付的现金206,564,098.85184,000,000158,000,000408,000,000
  质押贷款净增加额---0
  取得子公司及其他营业单位支付的现金32,788,373.5129,541,741.0106,123,634.01
  支付其他与投资活动有关的现金400,000200,00000
  投资活动现金流出小计423,396,468.25324,621,632.01212,015,634.75734,817,827.38
  投资活动产生的现金流量净额-159,156,101.09-78,473,948.96-37,644,256.66169,407,249.04
三、筹资活动产生的现金流量:
  吸收投资收到的现金18,622,063.049,800,000-12,730,560
  其中:子公司吸收少数股东投资收到的现金09,800,000-0
  取得借款收到的现金80,000,00060,000,00020,000,00020,000,000
  收到其他与筹资活动有关的现金16,221,122.915,197,177.13-15,000,000
  筹资活动现金流入小计114,843,185.9484,997,177.1320,000,00047,730,560
  偿还债务支付的现金43,327,921.6130,526,089.626,012,537.4713,000,000
  分配股利、利润或偿付利息支付的现金31,443,863.281,303,028.55149,083.3342,726,081.33
  支付其他与筹资活动有关的现金19,795,736.317,815,610.03153,300153,300
  筹资活动现金流出小计94,567,521.1949,644,728.26,314,920.855,879,381.33
  筹资活动产生的现金流量净额20,275,664.7535,352,448.9313,685,079.2-8,148,821.33
四、汇率变动对现金及现金等价物的影响-1,529,577.32-15,017,985.65-3,217,870.14-1,704,534.61
五、现金及现金等价物净增加额-117,265,589.26-99,025,985.14-41,838,142.56205,274,089.34
  加:期初现金及现金等价物余额291,194,849.19291,194,849.19291,194,849.1985,920,759.85
  期末现金及现金等价物余额173,929,259.93192,168,864.05249,356,706.63291,194,849.19
补充资料:
  净利润-46,202,292.34-136,376,252.68
  资产减值准备-9,740,696.22-14,238,057.26
  固定资产和投资性房地产折旧-24,727,492.96-38,512,077.84
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-24,727,492.96-38,512,077.84
  无形资产摊销-1,884,421.47-3,088,344.29
  长期待摊费用摊销-23,631,629.11-19,758,509.22
  处置固定资产、无形资产和其他长期资产的损失--980,374.47-922,491.4
  固定资产报废损失-741.74-28,585.13
  公允价值变动损失--67,040.05--290,593.08
  财务费用-15,109,429.74-1,476,029.48
  投资损失--3,527,197.96--6,421,880.04
  递延所得税--6,463,332.06--11,979,100.19
  其中:递延所得税资产减少--6,214,360.93--11,979,100.19
    递延所得税负债增加--248,971.13--
  存货的减少--76,357,014.34--20,147,518.46
  经营性应收项目的减少--78,475,293.1--209,235,165.94
  经营性应付项目的增加--6,309,195.8-71,242,742.98
  其他-6,687,885.16-7,898,081.38
  债务转为资本-0--
  一年内到期的可转换公司债券-0--
  融资租入固定资产-0--
  现金的期末余额-192,168,864.05-291,194,849.19
  减:现金的期初余额-291,194,849.19-85,920,759.85
  加:现金等价物的期末余额-0--
  减:现金等价物的期初余额-0--
  现金及现金等价物的净增加额--99,025,985.14-205,274,089.34
公告日期2026-10-272026-08-252026-04-272026-04-22
审计意见(境内)标准无保留意见
TOP↑