当前位置:首页 - 行情中心 - 天元宠物(301335) - 财务分析 - 现金流量表

天元宠物

(301335)

  

流通市值:20.56亿  总市值:29.82亿
流通股本:8749.69万   总股本:1.27亿

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713,847,905.612,944,988,600.232,275,477,689.581,428,536,158.26
  收到的税费返还34,817,005.92118,247,136.194,448,798.961,363,715.29
  收到其他与经营活动有关的现金5,163,034.61167,703,230.3316,214,372.318,158,731.66
  经营活动现金流入小计753,827,946.143,230,938,966.662,386,140,860.791,498,058,605.21
  购买商品、接受劳务支付的现金664,758,234.472,472,626,802.152,047,293,773.731,246,315,392.27
  支付给职工以及为职工支付的现金93,010,703.23289,852,578.73213,011,850.02143,993,565.8
  支付的各项税费11,445,984.4737,234,989.7934,255,939.9728,290,827.74
  支付其他与经营活动有关的现金82,769,346.48389,923,620.02268,100,052.65194,654,794.03
  经营活动现金流出小计851,984,268.653,189,637,990.692,562,661,616.371,613,254,579.84
  经营活动产生的现金流量净额-98,156,322.5141,300,975.97-176,520,755.58-115,195,974.63
二、投资活动产生的现金流量:
  收回投资收到的现金24,310,846.091,168,296,946.35842,759,956.79567,432,724.57
  取得投资收益收到的现金--51,889.88-
  处置固定资产、无形资产和其他长期资产收回的现金净额-2,096,626.62--
  投资活动现金流入小计24,310,846.091,170,393,572.97842,811,846.67567,432,724.57
  购建固定资产、无形资产和其他长期资产支付的现金53,386,825125,923,425.6691,790,902.5582,968,621.5
  投资支付的现金27,716,8001,200,006,754.17876,176,800603,176,800
  投资活动现金流出小计81,103,6251,325,930,179.83967,967,702.55686,145,421.5
  投资活动产生的现金流量净额-56,792,778.91-155,536,606.86-125,155,855.88-118,712,696.93
三、筹资活动产生的现金流量:
  吸收投资收到的现金-18,916,17218,916,17218,916,172
  其中:子公司吸收少数股东投资收到的现金-10,800,000--
  取得借款收到的现金271,940,000843,997,406.87697,900,000452,900,000
  筹资活动现金流入小计271,940,000862,913,578.87716,816,172471,816,172
  偿还债务支付的现金73,600,000702,640,000363,620,000210,620,000
  分配股利、利润或偿付利息支付的现金3,570,485.0640,383,786.6923,246,707.036,870,304.55
  支付其他与筹资活动有关的现金15,713,511.5452,265,284.7427,599,118.5319,520,070.3
  筹资活动现金流出小计92,883,996.6795,289,071.43414,465,825.56237,010,374.85
  筹资活动产生的现金流量净额179,056,003.467,624,507.44302,350,346.44234,805,797.15
四、汇率变动对现金及现金等价物的影响-2,170,871.66-7,026,466.95-1,201,330.74-17,522.76
五、现金及现金等价物净增加额21,936,030.32-53,637,590.4-527,595.76879,602.83
  加:期初现金及现金等价物余额246,401,922.45300,039,512.85300,039,512.85300,039,512.85
  期末现金及现金等价物余额268,337,952.77246,401,922.45299,511,917.09300,919,115.68
补充资料:
  净利润-42,264,267.84-31,887,466
  资产减值准备-35,523,722.78-22,174,563.58
  固定资产和投资性房地产折旧-31,880,530.07-15,070,979.13
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-31,880,530.07-15,070,979.13
  无形资产摊销-9,729,953.39-4,665,474.53
  长期待摊费用摊销-7,629,018.14-5,197,852.65
  处置固定资产、无形资产和其他长期资产的损失-199,232.89--19,474.81
  固定资产报废损失-55,555.15-4,197.06
  公允价值变动损失--3,776,544.42--4,585,637.23
  财务费用-31,127,533.16-6,529,474.78
  投资损失--15,606,750.95--5,734,084.45
  递延所得税--6,589,583.55--11,885,037.55
  其中:递延所得税资产减少--6,589,583.55--11,885,037.55
  存货的减少--80,772,234.29--46,115,675.26
  经营性应收项目的减少--158,579,599.42--164,890,543.67
  经营性应付项目的增加-95,462,662.52-14,365,342.15
  其他-12,512,289.99-488,525.79
  融资租入固定资产-30,639,860.09--
  现金的期末余额-246,401,922.45-300,919,115.68
  减:现金的期初余额-300,039,512.85-300,039,512.85
  现金及现金等价物的净增加额--53,637,590.4-879,602.83
公告日期2026-04-252026-04-182025-10-252025-08-26
审计意见(境内)标准无保留意见
TOP↑