当前位置:首页 - 行情中心 - 康力源(301287) - 财务分析 - 现金流量表

康力源

(301287)

  

流通市值:6.00亿  总市值:23.47亿
流通股本:1703.14万   总股本:6667.00万

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444,216,727.61297,003,570.71153,830,754.54632,177,977.38
  客户存款和同业存放款项净增加额-0-0
  向中央银行借款净增加额-0-0
  向其他金融机构拆入资金净增加额-0-0
  收到原保险合同保费取得的现金-0-0
  收到再保险业务现金净额-0-0
  保户储金及投资款净增加额-0-0
  收取利息、手续费及佣金的现金-0-0
  拆入资金净增加额-0-0
  回购业务资金净增加额-0-0
  收到的税费返还28,176,525.2121,393,320.1913,612,246.5524,592,208.21
  收到其他与经营活动有关的现金39,816,454.6327,664,635.2415,474,161.0582,104,334.76
  经营活动现金流入的其他项目-0-0
  经营活动现金流入小计512,209,707.45346,061,526.14182,917,162.14738,874,520.35
  购买商品、接受劳务支付的现金335,657,515.85202,953,738.2493,942,303.48411,358,703.31
  客户贷款及垫款净增加额-0-0
  存放中央银行和同业款项净增加额-0-0
  支付原保险合同赔付款项的现金-0-0
  支付利息、手续费及佣金的现金-0-0
  支付保单红利的现金-0-0
  支付给职工以及为职工支付的现金72,027,881.142,388,757.7721,055,131.6484,412,724.98
  支付的各项税费21,130,195.8516,895,110.1412,476,948.0831,931,330.28
  支付其他与经营活动有关的现金73,283,247.5852,944,103.2729,036,803.298,281,257.19
  经营活动现金流出的其他项目-0-0
  经营活动现金流出小计502,098,840.38315,181,709.42156,511,186.4625,984,015.76
  经营活动产生的现金流量净额10,110,867.0730,879,816.7226,405,975.74112,890,504.59
二、投资活动产生的现金流量:
  收回投资收到的现金1,578,659,675.181,238,873,676.48549,803,627.781,731,039,793.33
  取得投资收益收到的现金12,199,097.019,935,906.524,223,812.8615,854,985.61
  处置固定资产、无形资产和其他长期资产收回的现金净额160,349.1136,449.1110,22723,000
  处置子公司及其他营业单位收到的现金净额-0-0
  收到的其他与投资活动有关的现金3,272,579.383,103,681.74170,445.2410,491,912
  投资活动现金流入小计1,594,291,700.671,252,049,713.84554,308,112.881,757,409,690.94
  购建固定资产、无形资产和其他长期资产支付的现金9,531,286.775,592,475.742,503,419.169,835,585.62
  投资支付的现金1,546,881,640.931,184,524,401.49467,321,571.461,831,915,637.4
  质押贷款净增加额-0-0
  取得子公司及其他营业单位支付的现金-0-0
  支付其他与投资活动有关的现金3,261,7323,261,732170,00010,850.95
  投资活动现金流出小计1,559,674,659.71,193,378,609.23469,994,990.621,841,762,073.97
  投资活动产生的现金流量净额34,617,040.9758,671,104.6184,313,122.26-84,352,383.03
三、筹资活动产生的现金流量:
  吸收投资收到的现金-0-0
  其中:子公司吸收少数股东投资收到的现金-0-0
  取得借款收到的现金420,000,000280,000,00020,000,000620,000,000
  收到其他与筹资活动有关的现金35,690,599.9335,690,599.9335,690,599.93177,524,882.86
  筹资活动现金流入小计455,690,599.93315,690,599.9355,690,599.93797,524,882.86
  偿还债务支付的现金219,500,000150,000,000130,000,000592,611,115
  分配股利、利润或偿付利息支付的现金20,208,191.0818,458,507.77479,680.3948,425,945.23
  其中:子公司支付给少数股东的股利、利润-0-0
  支付其他与筹资活动有关的现金17,050,237.756,362,868.975,000,00041,958,880.3
  筹资活动现金流出小计256,758,428.83174,821,376.74135,479,680.39682,995,940.53
  筹资活动产生的现金流量净额198,932,171.1140,869,223.19-79,789,080.46114,528,942.33
四、汇率变动对现金及现金等价物的影响-35,133,997.29-25,914,788.53-13,084,320.84-19,510,703.71
五、现金及现金等价物净增加额208,526,081.85204,505,355.9917,845,696.7123,556,360.18
  加:期初现金及现金等价物余额758,232,873.35758,232,873.35758,232,873.35634,676,513.17
  期末现金及现金等价物余额966,758,955.2962,738,229.34776,078,570.05758,232,873.35
补充资料:
  净利润-11,551,577.98-69,517,035.06
  资产减值准备-1,384,025.15-1,905,431.56
  固定资产和投资性房地产折旧-4,550,573.82-8,912,017.15
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-4,550,573.82-8,912,017.15
  无形资产摊销-999,684.72-1,990,355.14
  长期待摊费用摊销-9,367.41-55,171.56
  处置固定资产、无形资产和其他长期资产的损失--54,051.28--11,480.5
  固定资产报废损失-0-23,064.49
  公允价值变动损失-95,660.55--1,213,904.05
  财务费用-28,512,275.09-23,910,699.31
  投资损失--9,935,906.52--19,069,743.75
  递延所得税-6,548,442.97-7,049,620.73
  其中:递延所得税资产减少-147,468.06-1,087,444.21
    递延所得税负债增加-6,400,974.91-5,962,176.52
  存货的减少--24,935,605.16-8,895,808.31
  经营性应收项目的减少-12,199,886.23-52,385,036.79
  经营性应付项目的增加--1,015,183.81--44,000,048.87
  其他-0-0
  现金的期末余额-962,738,229.34-758,232,873.35
  减:现金的期初余额-758,232,873.35-634,676,513.17
  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-204,505,355.99-123,556,360.18
公告日期2026-10-262026-08-252026-04-222026-04-22
审计意见(境内)标准无保留意见
TOP↑