当前位置:首页 - 行情中心 - 元琛科技(688659) - 财务分析 - 现金流量表

元琛科技

(688659)

  

流通市值:11.74亿  总市值:11.74亿
流通股本:1.60亿   总股本:1.60亿

现金流量表

报告期2026-09-302026-06-302026-03-312025-12-31
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396,124,058.99236,061,965.87127,433,817.14499,151,342.02
  收到的税费返还1,556,728.16-2,325.484,613,624.98
  收到其他与经营活动有关的现金37,707,384.6821,983,943.99,999,931.9525,809,973.76
  经营活动现金流入小计435,388,171.83258,045,909.77137,436,074.57529,574,940.76
  购买商品、接受劳务支付的现金256,078,233.23173,838,699.5271,033,937.3316,223,598.59
  支付给职工以及为职工支付的现金87,591,082.4461,817,509.8233,310,206.01109,399,714.74
  支付的各项税费10,072,420.8310,913,925.961,973,318.8820,578,661.41
  支付其他与经营活动有关的现金77,013,596.4135,824,030.2833,139,363.5661,057,935.82
  经营活动现金流出小计430,755,332.91282,394,165.58139,456,825.75507,259,910.56
  经营活动产生的现金流量净额4,632,838.92-24,348,255.81-2,020,751.1822,315,030.2
二、投资活动产生的现金流量:
  收回投资收到的现金564,300,000378,300,000189,000,000458,200,000
  取得投资收益收到的现金762,983.5534,687.61120,821.921,983,525.1
  处置固定资产、无形资产和其他长期资产收回的现金净额794,080625,201.53-1,334,971.15
  投资活动现金流入小计565,857,063.5379,459,889.14189,120,821.92461,518,496.25
  购建固定资产、无形资产和其他长期资产支付的现金2,215,910.842,190,312.811,128,789.2119,369,428.49
  投资支付的现金581,951,000382,950,000189,000,000403,200,000
  支付其他与投资活动有关的现金395,300---
  投资活动现金流出小计584,562,210.84385,140,312.81190,128,789.21422,569,428.49
  投资活动产生的现金流量净额-18,705,147.34-5,680,423.67-1,007,967.2938,949,067.76
三、筹资活动产生的现金流量:
  吸收投资收到的现金---8,753,712.58
  取得借款收到的现金247,750,000232,909,616.3394,380,000305,681,963.1
  收到其他与筹资活动有关的现金19,455,681.72-4,700,364.2910,000,000
  筹资活动现金流入小计267,205,681.72232,909,616.3399,080,364.29324,435,675.68
  偿还债务支付的现金204,516,465.58109,757,613.3878,207,729.06210,368,979.77
  分配股利、利润或偿付利息支付的现金7,842,393.26,850,932.083,101,790.0510,971,779.37
  支付其他与筹资活动有关的现金53,399,999.1719,699,805.483,400,00071,674,348.41
  筹资活动现金流出小计265,758,857.95136,308,350.9484,709,519.11293,015,107.55
  筹资活动产生的现金流量净额1,446,823.7796,601,265.3914,370,845.1831,420,568.13
四、汇率变动对现金及现金等价物的影响-4,691,317.23-2,731,806.84-3,640647,747.72
五、现金及现金等价物净增加额-17,316,801.8863,840,779.0711,338,486.7193,332,413.81
  加:期初现金及现金等价物余额143,108,429.45143,109,018.5143,108,831.6949,776,604.69
  期末现金及现金等价物余额125,791,627.57206,949,797.57154,447,318.4143,109,018.5
补充资料:
  净利润--19,006,625.72--30,649,406.05
  资产减值准备-7,246,678.93-18,744,590.74
  固定资产和投资性房地产折旧-18,683,622.92-37,811,971.72
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-18,683,622.92-37,811,971.72
  无形资产摊销-1,442,192.94-2,799,153.14
  长期待摊费用摊销-2,120,576.09-1,780,955.27
  处置固定资产、无形资产和其他长期资产的损失-1,862,413.88-392,699.74
  固定资产报废损失---97,871.57
  公允价值变动损失---68,979.17
  财务费用-9,396,042.5-12,308,791.91
  投资损失--527,680.26--1,865,489.21
  递延所得税-383,195.36-1,465,809.4
  其中:递延所得税资产减少-383,195.36-1,465,809.4
  存货的减少-33,480,711.97--53,978,053.19
  经营性应收项目的减少--90,556,527.1--102,154,668.87
  经营性应付项目的增加--3,004,365.45-105,117,256.21
  其他-2,847,233.62--
  现金的期末余额-206,949,797.57-143,109,018.5
  减:现金的期初余额-143,109,018.5-49,776,604.69
  现金及现金等价物的净增加额-63,840,779.07-93,332,413.81
公告日期2026-10-312026-08-282026-04-252026-04-25
审计意见(境内)标准无保留意见
TOP↑