当前位置:首页 - 行情中心 - 新疆火炬(603080) - 财务分析 - 现金流量表

新疆火炬

(603080)

  

流通市值:33.56亿  总市值:33.56亿
流通股本:1.42亿   总股本:1.42亿

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410,613,330.431,815,050,291.951,218,825,686.13814,248,826.42
  收到的税费返还-440,515.17--
  收到其他与经营活动有关的现金2,321,795.1849,592,595.377,170,503.074,931,693.73
  经营活动现金流入小计412,935,125.611,865,083,402.491,225,996,189.2819,180,520.15
  购买商品、接受劳务支付的现金349,638,997.251,225,737,585.35812,059,976.38600,873,575.48
  支付给职工以及为职工支付的现金45,847,432.93113,461,544.5983,939,558.1459,905,493.47
  支付的各项税费19,675,881.1496,895,687.8566,623,175.2541,691,251.37
  支付其他与经营活动有关的现金16,358,461.7343,174,987.6530,033,849.3221,985,837.71
  经营活动现金流出小计431,520,773.051,479,269,805.44992,656,559.09724,456,158.03
  经营活动产生的现金流量净额-18,585,647.44385,813,597.05233,339,630.1194,724,362.12
二、投资活动产生的现金流量:
  收回投资收到的现金-30,000,000--
  取得投资收益收到的现金30,559,215.7511,498,278.3411,400,138.4111,400,138.41
  处置固定资产、无形资产和其他长期资产收回的现金净额957,517.6810,872,927.334,320,963.0912,507
  处置子公司及其他营业单位收到的现金净额3,500,000---
  投资活动现金流入小计35,016,733.4352,371,205.6715,721,101.511,412,645.41
  购建固定资产、无形资产和其他长期资产支付的现金33,184,867.9185,206,275.3941,621,553.9654,077,591.32
  投资支付的现金50,000,00060,000,000--
  取得子公司及其他营业单位支付的现金-17,622,229.15117,868,852.59117,868,852.59
  投资活动现金流出小计83,184,867.91162,828,504.54159,490,406.55171,946,443.91
  投资活动产生的现金流量净额-48,168,134.48-110,457,298.87-143,769,305.05-160,533,798.5
三、筹资活动产生的现金流量:
  吸收投资收到的现金430,400---
  其中:子公司吸收少数股东投资收到的现金430,400---
  取得借款收到的现金38,544,958.8875,877,870.0275,877,870.0275,877,870.02
  收到其他与筹资活动有关的现金491.771,371,137.2318,221,20018,221,200
  筹资活动现金流入小计38,975,850.6577,249,007.2594,099,070.0294,099,070.02
  偿还债务支付的现金5,776,815.93141,089,834.21140,902,092.2436,404,222.22
  分配股利、利润或偿付利息支付的现金22,668.8680,512,923.3580,054,540.0179,830,935.46
  支付其他与筹资活动有关的现金40,000120,621,706.08--
  筹资活动现金流出小计5,839,484.79342,224,463.64220,956,632.25116,235,157.68
  筹资活动产生的现金流量净额33,136,365.86-264,975,456.39-126,857,562.23-22,136,087.66
五、现金及现金等价物净增加额-33,617,416.0610,380,841.79-37,287,237.17-87,945,524.04
  加:期初现金及现金等价物余额273,023,848.97261,558,610.66268,284,043.72261,558,610.66
  期末现金及现金等价物余额239,406,432.91271,939,452.45230,996,806.55173,613,086.62
补充资料:
  净利润-221,505,951.64-107,066,852.33
  资产减值准备-12,967,546.82--12,967,546.82
  固定资产和投资性房地产折旧-89,808,672.56-43,899,920.94
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-89,808,672.56-43,899,920.94
  无形资产摊销-23,331,990.27-11,319,887.38
  长期待摊费用摊销-2,257,949.49-615,688.2
  处置固定资产、无形资产和其他长期资产的损失-1,313,355.82--4,745.42
  固定资产报废损失--35,180.29--
  公允价值变动损失--6,531,455.78--
  财务费用-1,690,225.01-885,813.09
  投资损失--11,500,267.73--11,400,138.41
  递延所得税--1,518,836.06-709,457.54
  其中:递延所得税资产减少--10,781,459.05-2,656,744.09
    递延所得税负债增加-9,262,622.99--1,947,286.55
  存货的减少-3,431,020.83-3,783,397.28
  经营性应收项目的减少--102,474,602.8--15,893,504.36
  经营性应付项目的增加-156,460,987.06--60,525,187.23
  其他-12,205,114.51-8,667,943.27
  不涉及现金收支的投资和筹资活动金额其他项目-0--
  现金的期末余额-271,939,452.45-173,613,086.62
  减:现金的期初余额-261,558,610.66-261,558,610.66
  现金及现金等价物的净增加额-10,380,841.79--87,945,524.04
公告日期2026-04-252026-04-252025-10-252025-08-22
审计意见(境内)标准无保留意见
TOP↑