当前位置:首页 - 行情中心 - 元祖股份(603886) - 财务分析 - 现金流量表

元祖股份

(603886)

  

流通市值:30.65亿  总市值:30.65亿
流通股本:2.40亿   总股本:2.40亿

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461,762,028.382,785,954,291.782,099,069,727.891,065,485,085.09
  收到其他与经营活动有关的现金7,216,992.0913,739,799.8127,939,653.816,849,359.9
  经营活动现金流入小计468,979,020.472,799,694,091.592,127,009,381.71,072,334,444.99
  购买商品、接受劳务支付的现金222,523,322.561,232,168,888.6793,531,400.77367,677,744.05
  支付给职工以及为职工支付的现金176,013,244.59614,584,186.22426,919,100.61321,272,762.8
  支付的各项税费38,287,312.44229,977,291.13122,916,577.18101,081,639.65
  支付其他与经营活动有关的现金70,401,837.08342,594,404.23253,750,736.73140,196,794.97
  经营活动现金流出小计507,225,716.672,419,324,770.181,597,117,815.29930,228,941.47
  经营活动产生的现金流量净额-38,246,696.2380,369,321.41529,891,566.41142,105,503.52
二、投资活动产生的现金流量:
  收回投资收到的现金575,000,0002,105,000,0001,765,000,0001,015,000,000
  取得投资收益收到的现金4,169,301.3949,833,599.1147,605,792.3611,163,870.45
  处置固定资产、无形资产和其他长期资产收回的现金净额2,121,808.193,987,174.722,539,063.731,446,792.58
  收到的其他与投资活动有关的现金535,000,000---
  投资活动现金流入小计1,116,291,109.582,158,820,773.831,815,144,856.091,027,610,663.03
  购建固定资产、无形资产和其他长期资产支付的现金11,442,621.0371,841,790.9757,921,795.1335,933,698.86
  投资支付的现金1,085,000,0001,935,000,0001,770,000,0001,030,000,000
  支付其他与投资活动有关的现金-535,000,000535,000,000-
  投资活动现金流出小计1,096,442,621.032,541,841,790.972,362,921,795.131,065,933,698.86
  投资活动产生的现金流量净额19,848,488.55-383,021,017.14-547,776,939.04-38,323,035.83
三、筹资活动产生的现金流量:
  分配股利、利润或偿付利息支付的现金-240,000,000240,000,000111,984,100
  支付其他与筹资活动有关的现金39,867,138.34156,650,121.31120,100,315.3675,259,777.69
  筹资活动现金流出小计39,867,138.34396,650,121.31360,100,315.36187,243,877.69
  筹资活动产生的现金流量净额-39,867,138.34-396,650,121.31-360,100,315.36-187,243,877.69
四、汇率变动对现金及现金等价物的影响-410,250-371,868-358,957-132,014
五、现金及现金等价物净增加额-58,675,595.99-399,673,685.04-378,344,644.99-83,593,424
  加:期初现金及现金等价物余额136,718,565.81536,392,250.85536,392,250.85536,392,250.85
  期末现金及现金等价物余额78,042,969.82136,718,565.81158,047,605.86452,798,826.85
补充资料:
  净利润-139,571,232.93-1,195,833.48
  资产减值准备-12,006,768.87-2,563,825.97
  固定资产和投资性房地产折旧-34,127,903.47-20,082,663.15
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-34,127,903.47-20,082,663.15
  无形资产摊销-2,346,869.4-1,185,419.69
  长期待摊费用摊销-52,931,636.99-27,681,667.55
  处置固定资产、无形资产和其他长期资产的损失-5,622,533.13-3,919,573.58
  公允价值变动损失-4,567,626.36--25,929,193.59
  财务费用-13,645,639.68-10,340,042.1
  投资损失--24,682,464.17-353,744.38
  递延所得税--8,484,813.11--12,469,893.12
  其中:递延所得税资产减少--5,559,990.21--18,952,191.52
    递延所得税负债增加--2,924,822.9-6,482,298.4
  存货的减少--2,397,810.61-5,640,835.39
  经营性应收项目的减少-38,337,447-29,787,163.12
  经营性应付项目的增加--31,047,613.13-9,435,350.95
  现金的期末余额-136,718,565.81-452,798,826.85
  减:现金的期初余额-536,392,250.85-536,392,250.85
  现金及现金等价物的净增加额--399,673,685.04--83,593,424
公告日期2026-04-252026-03-282025-10-252025-08-27
审计意见(境内)标准无保留意见
TOP↑