当前位置:首页 - 行情中心 - 开创国际(600097) - 财务分析 - 现金流量表

开创国际

(600097)

  

流通市值:25.20亿  总市值:25.20亿
流通股本:2.41亿   总股本:2.41亿

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473,541,031.32,355,567,722.931,700,341,776.451,219,422,778.39
  收到的税费返还10,766,796.3939,378,419.8634,636,270.1528,586,394.69
  收到其他与经营活动有关的现金1,879,987.4357,297,770.4763,020,724.566,459,701.92
  经营活动现金流入小计486,187,815.122,452,243,913.261,797,998,771.161,254,468,875
  购买商品、接受劳务支付的现金502,665,482.91,903,264,561.741,522,341,580.68974,180,769.05
  支付给职工以及为职工支付的现金61,809,353.95227,094,855.27155,976,715.94106,205,501.24
  支付的各项税费7,500,345.7212,157,973.2211,240,627.539,630,979.28
  支付其他与经营活动有关的现金9,672,998.97141,735,899.8532,796,368.8538,252,178.74
  经营活动现金流出小计581,648,181.542,284,253,290.081,722,355,2931,128,269,428.31
  经营活动产生的现金流量净额-95,460,366.42167,990,623.1875,643,478.16126,199,446.69
二、投资活动产生的现金流量:
  收回投资收到的现金-264,470.186,557.33-
  取得投资收益收到的现金-527,888.85-6,585.15
  处置固定资产、无形资产和其他长期资产收回的现金净额-438,527.18--
  投资活动现金流入的平衡项目-000
  投资活动现金流入小计-1,230,886.216,557.336,585.15
  购建固定资产、无形资产和其他长期资产支付的现金15,960,390.48186,505,400.44200,286,556.0387,700,944.36
  投资活动现金流出小计15,960,390.48186,505,400.44200,286,556.0387,700,944.36
  投资活动产生的现金流量净额-15,960,390.48-185,274,514.23-200,279,998.7-87,694,359.21
三、筹资活动产生的现金流量:
  取得借款收到的现金-24,384,459.94--
  筹资活动现金流入平衡项目-0--
  筹资活动现金流入小计-24,384,459.94--
  偿还债务支付的现金5,172,377.2115,841,586.311,655,783.517,777,984.15
  分配股利、利润或偿付利息支付的现金9,051,659.1921,827,109.4721,606,168.120,879,930.79
  支付其他与筹资活动有关的现金13,692,545.9272,444,164.1750,850,254.1340,581,996.38
  筹资活动现金流出小计27,916,582.32110,112,859.9484,112,205.7469,239,911.32
  筹资活动产生的现金流量净额-27,916,582.32-85,728,400-84,112,205.74-69,239,911.32
四、汇率变动对现金及现金等价物的影响-3,311,644.355,945,376.363,653,696.885,119,658.09
五、现金及现金等价物净增加额-142,648,983.57-97,066,914.69-205,095,029.4-25,615,165.75
  加:期初现金及现金等价物余额428,366,148.65525,433,063.34525,433,063.34525,433,063.34
  期末现金及现金等价物余额285,717,165.08428,366,148.65320,338,033.94499,817,897.59
补充资料:
  净利润-78,048,488.67-31,067,816.29
  资产减值准备-19,913,007.99-9,455,001.54
  固定资产和投资性房地产折旧-145,394,219.04-57,803,946.13
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-145,394,219.04-57,803,946.13
  无形资产摊销-548,288.96-1,258,187.14
  长期待摊费用摊销-6,365,974.38-2,935,165.06
  处置固定资产、无形资产和其他长期资产的损失--373,325.55--
  固定资产报废损失-1,209,980.17-937,954.07
  财务费用-14,258,946.83-6,497,412.48
  投资损失--13,328.62--6,585.15
  递延所得税--494,926.37-1,449,191.16
  其中:递延所得税资产减少--382,346.94-1,480,987.05
    递延所得税负债增加--112,579.43--31,795.89
  存货的减少--125,856,785.29-49,613,083.64
  经营性应收项目的减少--19,282,317.35--46,084,346.52
  经营性应付项目的增加--49,750,711.41--37,527,110.19
  不涉及现金收支的投资和筹资活动金额其他项目-298,680.37--
  现金的期末余额-428,366,148.65-499,817,897.59
  减:现金的期初余额-525,433,063.34-525,433,063.34
  现金及现金等价物的净增加额--97,066,914.69--25,615,165.75
公告日期2026-04-292026-03-282025-10-312025-08-30
审计意见(境内)标准无保留意见
TOP↑