当前位置:首页 - 行情中心 - 凡拓数创(301313) - 财务分析 - 现金流量表

凡拓数创

(301313)

  

流通市值:47.23亿  总市值:61.40亿
流通股本:7871.15万   总股本:1.02亿

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369,204,180.22250,861,395.09127,034,377.85629,423,667.31
  收到的税费返还491,259.88309,170.4151,820.21155,672.38
  收到其他与经营活动有关的现金16,468,316.89,243,006.87,731,311.9334,213,872.84
  经营活动现金流入小计386,163,756.9260,413,572.3134,817,509.99663,793,212.53
  购买商品、接受劳务支付的现金223,115,040.62139,537,314.2582,863,051.49280,760,416.51
  支付给职工以及为职工支付的现金192,322,537.21133,069,366.4873,784,531.85259,324,776.62
  支付的各项税费11,588,328.668,231,956.83,931,506.623,197,004.38
  支付其他与经营活动有关的现金54,262,560.3237,544,676.4920,576,353.8475,836,511.36
  经营活动现金流出小计481,288,466.81318,383,314.02181,155,443.78639,118,708.87
  经营活动产生的现金流量净额-95,124,709.91-57,969,741.72-46,337,933.7924,674,503.66
二、投资活动产生的现金流量:
  收回投资收到的现金280,000,000210,000,000115,000,000367,000,000
  取得投资收益收到的现金425,423.68246,739.94150,647.911,379,010.47
  处置固定资产、无形资产和其他长期资产收回的现金净额326,9900-10,140
  处置子公司及其他营业单位收到的现金净额-0-30,000
  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280,752,413.68210,246,739.94115,150,647.91368,419,150.47
  购建固定资产、无形资产和其他长期资产支付的现金24,754,853.9710,575,340.497,875,360.3945,169,176.67
  投资支付的现金318,300,000263,300,000116,400,000382,000,000
  取得子公司及其他营业单位支付的现金-0-55,814,015
  支付其他与投资活动有关的现金-0-3,600,000
  投资活动现金流出小计343,054,853.97273,875,340.49124,275,360.39486,583,191.67
  投资活动产生的现金流量净额-62,302,440.29-63,628,600.55-9,124,712.48-118,164,041.2
三、筹资活动产生的现金流量:
  吸收投资收到的现金-0--
  其中:子公司吸收少数股东投资收到的现金-0--
  取得借款收到的现金191,255,56092,755,56072,755,560120,451,000
  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191,255,56092,755,56072,755,560120,451,000
  偿还债务支付的现金72,497,77817,245,0007,155,00073,603,695.49
  分配股利、利润或偿付利息支付的现金3,354,950.171,960,246.97903,833.553,352,289.23
  其中:子公司支付给少数股东的股利、利润-0--
  支付其他与筹资活动有关的现金22,555,895.54664,472.4301,307.727,867,018.11
  筹资活动现金流出小计98,408,623.7119,869,719.378,360,141.25104,823,002.83
  筹资活动产生的现金流量净额92,846,936.2972,885,840.6364,395,418.7515,627,997.17
四、汇率变动对现金及现金等价物的影响-0--
五、现金及现金等价物净增加额-64,580,213.91-48,712,501.648,932,772.48-77,861,540.37
  加:期初现金及现金等价物余额154,376,097.57154,376,097.57154,376,097.57232,237,637.94
  期末现金及现金等价物余额89,795,883.66105,663,595.93163,308,870.05154,376,097.57
补充资料:
  净利润--84,580,045.43--132,584,641.21
  资产减值准备-39,940,412.93-66,495,967.99
  固定资产和投资性房地产折旧-5,941,965.78-9,959,319.9
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-5,941,965.78-9,959,319.9
  无形资产摊销-8,135,181.14-10,794,193.97
  长期待摊费用摊销-1,882,238.08-6,314,254.01
  处置固定资产、无形资产和其他长期资产的损失----1,332,625.91
  固定资产报废损失-12,087.06-179,355.2
  公允价值变动损失--153,178.08--199,142.46
  财务费用-2,082,245.91-3,798,199.39
  投资损失--745,506.49-388,949.22
  递延所得税--7,810,478.8--9,026,919.26
  其中:递延所得税资产减少--6,359,019.78--5,093,146.38
    递延所得税负债增加--1,451,459.02--3,933,772.88
  存货的减少--6,316,689.32-79,747,125.43
  经营性应收项目的减少-4,872,316.64-8,154,505.9
  经营性应付项目的增加--22,650,698.99--22,181,324.05
  现金的期末余额-105,663,595.93-154,376,097.57
  减:现金的期初余额-154,376,097.57-232,237,637.94
  现金及现金等价物的净增加额--48,712,501.64--77,861,540.37
公告日期2026-10-282026-08-262026-04-292026-04-28
审计意见(境内)标准无保留意见
TOP↑