当前位置:首页 - 行情中心 - 彩蝶实业(603073) - 财务分析 - 现金流量表

彩蝶实业

(603073)

  

流通市值:10.52亿  总市值:23.98亿
流通股本:5089.29万   总股本:1.16亿

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181,816,085.15796,149,823.31535,649,118.03360,808,811.36
  收到的税费返还8,039,344.1744,982,063.9328,829,756.3819,019,139.73
  收到其他与经营活动有关的现金5,194,559.1926,664,256.0122,167,968.8212,979,192.28
  经营活动现金流入小计195,049,988.51867,796,143.25586,646,843.23392,807,143.37
  购买商品、接受劳务支付的现金131,286,737.62570,107,882.97378,787,605.93254,126,772.45
  支付给职工以及为职工支付的现金44,647,902.19140,747,477.92105,086,475.3871,198,642.68
  支付的各项税费12,009,095.0444,225,867.5727,508,154.0422,779,555.21
  支付其他与经营活动有关的现金9,442,014.8432,365,678.322,611,085.7113,379,857.78
  经营活动现金流出小计197,385,749.69787,446,906.76533,993,321.06361,484,828.12
  经营活动产生的现金流量净额-2,335,761.1880,349,236.4952,653,522.1731,322,315.25
二、投资活动产生的现金流量:
  取得投资收益收到的现金-7,495,707.535,099,562.754,393,783.75
  处置固定资产、无形资产和其他长期资产收回的现金净额-3,808,767.27804,600691,000
  收到的其他与投资活动有关的现金-610,000,000460,000,000360,000,000
  投资活动现金流入的平衡项目-000
  投资活动现金流入小计-621,304,474.8465,904,162.75365,084,783.75
  购建固定资产、无形资产和其他长期资产支付的现金19,739,005.21179,848,664.83120,123,085.9474,429,741.59
  支付其他与投资活动有关的现金-500,089,805.06290,000,000140,000,000
  投资活动现金流出小计19,739,005.21679,938,469.89410,123,085.94214,429,741.59
  投资活动产生的现金流量净额-19,739,005.21-58,633,995.0955,781,076.81150,655,042.16
三、筹资活动产生的现金流量:
  取得借款收到的现金40,000,000183,564,617.6143,574,617.6143,574,617.6
  筹资活动现金流入小计40,000,000183,564,617.6143,574,617.6143,574,617.6
  偿还债务支付的现金-358,570,325.43251,141,157.93106,268,683.23
  分配股利、利润或偿付利息支付的现金220,722.2140,435,417.2540,268,317.737,042,107.34
  支付其他与筹资活动有关的现金-5,779,956.343,660,731140,731
  筹资活动现金流出小计220,722.21404,785,699.02295,070,206.63143,451,521.57
  筹资活动产生的现金流量净额39,779,277.79-221,221,081.42-151,495,589.03123,096.03
四、汇率变动对现金及现金等价物的影响-2,230,897.64-17,971,745.04-4,120,929.24-1,494,653.09
五、现金及现金等价物净增加额15,473,613.76-217,477,585.06-47,181,919.29180,605,800.35
  加:期初现金及现金等价物余额180,983,764.5398,461,349.56398,461,349.56398,461,349.56
  期末现金及现金等价物余额196,457,378.26180,983,764.5351,279,430.27579,067,149.91
补充资料:
  净利润-69,058,006.32-44,569,447.68
  资产减值准备-4,993,846.02-791,573.79
  固定资产和投资性房地产折旧-61,619,200.55-28,582,379.91
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-61,619,200.55-28,582,379.91
  无形资产摊销-4,857,185.45-2,254,543.23
  长期待摊费用摊销-1,056,527.55-550,704.07
  处置固定资产、无形资产和其他长期资产的损失--340,832.76-57,614.57
  固定资产报废损失-483,802.7-690
  公允价值变动损失--1,306,085.47--903,509.13
  财务费用-11,736,964.85-3,169,152.15
  投资损失--709,128.44-1,749,629.06
  递延所得税--2,509,400.75--1,267,760.54
  其中:递延所得税资产减少-246,798.15-121,952.43
    递延所得税负债增加--2,756,198.9--1,389,712.97
  存货的减少--66,862,160.25--25,341,467.07
  经营性应收项目的减少--26,185,525.52--36,025,423.79
  经营性应付项目的增加-21,308,783.85-13,760,702.19
  其他-605,428.8-302,714.4
  现金的期末余额-180,983,764.5-579,067,149.91
  减:现金的期初余额-398,461,349.56-398,461,349.56
  现金及现金等价物的净增加额--217,477,585.06-180,605,800.35
公告日期2026-04-282026-04-282025-10-282025-08-25
审计意见(境内)标准无保留意见
TOP↑