当前位置:首页 - 行情中心 - 金禄电子(301282) - 财务分析 - 现金流量表

金禄电子

(301282)

  

流通市值:48.47亿  总市值:57.90亿
流通股本:1.77亿   总股本:2.11亿

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351,013,965.011,400,606,731.13978,293,528.42624,511,840.78
  收到的税费返还20,537,920.7668,079,016.0857,947,886.947,286,932.64
  收到其他与经营活动有关的现金3,961,703.3967,205,405.3852,847,643.8130,540,783.47
  经营活动现金流入小计375,513,589.161,535,891,152.591,089,089,059.13702,339,556.89
  购买商品、接受劳务支付的现金329,285,737.391,029,405,728.51679,890,268.41454,190,604.64
  支付给职工以及为职工支付的现金76,492,887.76297,964,999.85245,699,840.59157,037,597.03
  支付的各项税费2,382,659.5416,982,561.4214,480,623.698,949,690.52
  支付其他与经营活动有关的现金8,121,364.9241,899,615.9330,452,134.4119,767,184.98
  经营活动现金流出小计416,282,649.611,386,252,905.71970,522,867.1639,945,077.17
  经营活动产生的现金流量净额-40,769,060.45149,638,246.88118,566,192.0362,394,479.72
二、投资活动产生的现金流量:
  收回投资收到的现金-152,000,000152,000,000152,000,000
  取得投资收益收到的现金-1,807,784.881,807,784.881,807,784.88
  处置固定资产、无形资产和其他长期资产收回的现金净额733,00010,00010,00010,000
  处置子公司及其他营业单位收到的现金净额---0
  收到的其他与投资活动有关的现金---0
  投资活动现金流入小计733,000153,817,784.88153,817,784.88153,817,784.88
  购建固定资产、无形资产和其他长期资产支付的现金49,827,399.65386,077,698.16276,631,230.15133,394,732.89
  投资支付的现金10,000,00070,710,00070,710,00064,000,000
  取得子公司及其他营业单位支付的现金---0
  支付其他与投资活动有关的现金---0
  投资活动现金流出小计59,827,399.65456,787,698.16347,341,230.15197,394,732.89
  投资活动产生的现金流量净额-59,094,399.65-302,969,913.28-193,523,445.27-43,576,948.01
三、筹资活动产生的现金流量:
  吸收投资收到的现金-150,000150,000150,000
  取得借款收到的现金124,005,863.11251,219,400214,219,400176,375,000
  收到其他与筹资活动有关的现金---0
  筹资活动现金流入小计124,005,863.11251,369,400214,369,400176,525,000
  偿还债务支付的现金63,395,000175,895,000165,895,000105,400,000
  分配股利、利润或偿付利息支付的现金1,054,133.3841,589,690.0817,998,438.6816,016,286.44
  支付其他与筹资活动有关的现金123,00014,209,842.6413,528,300.9713,335,842.64
  筹资活动现金流出小计64,572,133.38231,694,532.72197,421,739.65134,752,129.08
  筹资活动产生的现金流量净额59,433,729.7319,674,867.2816,947,660.3541,772,870.92
四、汇率变动对现金及现金等价物的影响-1,639,653.52-379,004.3457,926.08823,419.91
五、现金及现金等价物净增加额-42,069,383.89-134,035,803.42-57,551,666.8161,413,822.54
  加:期初现金及现金等价物余额202,208,537.68336,244,341.1336,244,341.1336,244,341.1
  期末现金及现金等价物余额160,139,153.79202,208,537.68278,692,674.29397,658,163.64
补充资料:
  净利润-84,057,228.81-48,968,217.66
  资产减值准备-36,718,150.75-12,941,898.56
  固定资产和投资性房地产折旧-121,981,466.38-58,887,552.99
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-121,981,466.38-58,887,552.99
  无形资产摊销-7,773,638.91-3,258,105.89
  长期待摊费用摊销-8,620,009.8-4,206,984.74
  处置固定资产、无形资产和其他长期资产的损失--386,155.07-8,504.39
  固定资产报废损失-811,306.42-500,032.03
  公允价值变动损失-182,035.64-95,449.11
  财务费用-8,742,806.75-2,540,876.99
  投资损失--931,280.27--1,505,405.25
  递延所得税--6,511,193.51--6,646,829.7
  其中:递延所得税资产减少--7,669,768.12--6,646,829.7
    递延所得税负债增加-1,158,574.61-0
  存货的减少--115,658,923.59--8,114,695.32
  经营性应收项目的减少--308,959,886.08--42,660,703.02
  经营性应付项目的增加-282,912,089.28--18,120,300.28
  其他-28,362,170.84-7,053,974.52
  现金的期末余额-202,208,537.68-397,658,163.64
  减:现金的期初余额-336,244,341.1-336,244,341.1
  现金及现金等价物的净增加额--134,035,803.42-61,413,822.54
公告日期2026-04-272026-03-312025-10-252025-08-20
审计意见(境内)标准无保留意见
TOP↑