当前位置:首页 - 行情中心 - 首航新能(301658) - 财务分析 - 现金流量表

首航新能

(301658)

  

流通市值:39.82亿  总市值:168.58亿
流通股本:9741.67万   总股本:4.12亿

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382,834,818.32,187,290,697.811,461,258,811.62820,881,858.81
  收到的税费返还68,321,666.46177,185,577.14133,399,549.394,448,230.85
  收到其他与经营活动有关的现金5,179,890.0331,910,401.221,039,976.2715,352,931.76
  经营活动现金流入小计456,336,374.792,396,386,676.151,615,698,337.19930,683,021.42
  购买商品、接受劳务支付的现金507,298,056.471,450,004,828.791,108,712,043.02700,457,669.2
  支付给职工以及为职工支付的现金137,604,375406,877,841.3314,274,709.32203,666,299.88
  支付的各项税费9,516,894.8239,338,130.3225,549,628.8117,647,447.57
  支付其他与经营活动有关的现金70,555,038.95211,985,008.95182,637,169.38126,255,286.61
  经营活动现金流出小计724,974,365.242,108,205,809.361,631,173,550.531,048,026,703.26
  经营活动产生的现金流量净额-268,637,990.45288,180,866.79-15,475,213.34-117,343,681.84
二、投资活动产生的现金流量:
  收回投资收到的现金100,000,000---
  取得投资收益收到的现金593,168.76---
  处置固定资产、无形资产和其他长期资产收回的现金净额1,150953,042.15361,528.421,528.4
  收到的其他与投资活动有关的现金26,355,691.1368,826,902.3967,907,511.9966,723,902.39
  投资活动现金流入小计126,950,009.8969,779,944.5468,269,040.3966,745,430.79
  购建固定资产、无形资产和其他长期资产支付的现金33,509,951.5368,418,090.6954,344,580.1530,183,354.06
  投资支付的现金20,000,000155,205,000--
  支付其他与投资活动有关的现金4,308,217.4157,531,707.7776,906,650.0237,971,227.8
  投资活动现金流出小计57,818,168.93381,154,798.46131,251,230.1768,154,581.86
  投资活动产生的现金流量净额69,131,840.96-311,374,853.92-62,982,189.78-1,409,151.07
三、筹资活动产生的现金流量:
  吸收投资收到的现金-443,777,326.02443,777,326.02443,777,326.02
  取得借款收到的现金50,000,00094,000,00094,000,00094,000,000
  收到其他与筹资活动有关的现金97,873,914.34224,820,598.09318,766,650.64206,632,746
  筹资活动现金流入小计147,873,914.34762,597,924.11856,543,976.66744,410,072.02
  偿还债务支付的现金150,000,000399,800,000399,800,000339,800,000
  分配股利、利润或偿付利息支付的现金1,122,097.1157,572,379.8257,059,658.8451,728,979.35
  支付其他与筹资活动有关的现金104,788,812.14151,236,859.95345,674,892.21139,329,858.3
  筹资活动现金流出小计255,910,909.25608,609,239.77802,534,551.05530,858,837.65
  筹资活动产生的现金流量净额-108,036,994.91153,988,684.3454,009,425.61213,551,234.37
四、汇率变动对现金及现金等价物的影响-22,152,850.5344,182,182.6853,415,527.9358,392,086.52
五、现金及现金等价物净增加额-329,695,994.93174,976,879.8928,967,550.42153,190,487.98
  加:期初现金及现金等价物余额1,367,645,049.771,192,668,169.881,192,668,169.881,192,668,169.88
  期末现金及现金等价物余额1,037,949,054.841,367,645,049.771,221,635,720.31,345,858,657.86
补充资料:
  净利润-156,813,981.16-91,225,113.41
  资产减值准备-56,788,688.16-40,705,371.77
  固定资产和投资性房地产折旧-91,673,512.13-48,146,449.94
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-91,673,512.13-48,146,449.94
  无形资产摊销-2,696,412.71-1,246,340.15
  长期待摊费用摊销-21,004,826.18-11,210,837.64
  处置固定资产、无形资产和其他长期资产的损失--1,888,809.27--391,735.11
  固定资产报废损失-185,630.08-170,103.95
  公允价值变动损失-6,547,641.74-41,673,414.93
  财务费用-9,970,660.02-6,405,755.25
  投资损失-28,941,642.29-6,609,020.37
  递延所得税--49,823,885.96--4,706,604.6
  其中:递延所得税资产减少--49,908,072.08--4,626,162.68
    递延所得税负债增加-84,186.12--80,441.92
  存货的减少--185,577,255.07-82,764,231.13
  经营性应收项目的减少--558,521,070.1--451,276,279.07
  经营性应付项目的增加-645,603,800.8--24,550,674.96
  其他-42,993,470.1-22,064,971.73
  现金的期末余额-1,367,645,049.77-1,345,858,657.86
  减:现金的期初余额-1,192,668,169.88-1,192,668,169.88
  现金及现金等价物的净增加额-174,976,879.89-153,190,487.98
公告日期2026-04-292026-04-292025-10-292025-08-26
审计意见(境内)标准无保留意见
TOP↑