当前位置:首页 - 行情中心 - 中草香料(920016) - 财务分析 - 现金流量表

中草香料

(920016)

  

流通市值:5.71亿  总市值:12.83亿
流通股本:3423.72万   总股本:7698.19万

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66,283,269.39270,473,208.84199,434,613.25142,421,365.97
  收到的税费返还378,789.428,782,140.523,764,358.352,186,143.79
  收到其他与经营活动有关的现金424,158.58,436,485.486,263,530.634,835,071.94
  经营活动现金流入小计67,086,217.31287,691,834.84209,462,502.23149,442,581.7
  购买商品、接受劳务支付的现金63,635,641.35210,827,285.24170,896,698.87123,499,713.55
  支付给职工以及为职工支付的现金8,833,515.9635,570,890.9126,302,526.1517,768,117.44
  支付的各项税费1,718,852.548,446,662.136,632,947.924,133,584.28
  支付其他与经营活动有关的现金1,491,259.497,676,233.888,800,372.693,418,844.99
  经营活动现金流出小计75,679,269.34262,521,072.16212,632,545.63148,820,260.26
  经营活动产生的现金流量净额-8,593,052.0325,170,762.68-3,170,043.4622,321.44
二、投资活动产生的现金流量:
  收回投资收到的现金31,047,887.5574,126,771.2464,000,00044,000,000
  取得投资收益收到的现金--107,056.1767,617.81
  处置固定资产、无形资产和其他长期资产收回的现金净额-2,80028,779.6428,779.64
  收到的其他与投资活动有关的现金-1,017,533.331,000,0001,000,000
  投资活动现金流入小计31,047,887.5575,147,104.5765,135,835.8145,096,397.45
  购建固定资产、无形资产和其他长期资产支付的现金2,967,322.4232,237,107.321,471,052.7319,243,697.07
  投资支付的现金15,000,00095,000,00064,000,00054,000,000
  支付其他与投资活动有关的现金--1,5251,525
  投资活动现金流出小计17,967,322.42127,237,107.385,472,577.7373,245,222.07
  投资活动产生的现金流量净额13,080,565.13-52,090,002.73-20,336,741.92-28,148,824.62
三、筹资活动产生的现金流量:
  取得借款收到的现金33,848,200145,972,827110,972,82784,867,627
  筹资活动现金流入小计33,848,200145,972,827110,972,82784,867,627
  偿还债务支付的现金26,032,030.5104,030,566.8963,802,066.8938,197,816.89
  分配股利、利润或偿付利息支付的现金1,504,322.211,686,638.419,304,657.727,618,869.31
  支付其他与筹资活动有关的现金-185,184209,492164,492
  筹资活动现金流出小计27,536,352.7115,902,389.373,316,216.6145,981,178.2
  筹资活动产生的现金流量净额6,311,847.330,070,437.737,656,610.3938,886,448.8
四、汇率变动对现金及现金等价物的影响-280,874.14-374,401.89-184,595.98-27,938.29
五、现金及现金等价物净增加额10,518,486.262,776,795.7613,965,229.0911,332,007.33
  加:期初现金及现金等价物余额55,128,319.3852,351,523.6252,356,843.7552,356,843.75
  期末现金及现金等价物余额65,646,805.6455,128,319.3866,322,072.8463,688,851.08
补充资料:
  净利润-19,145,567.16-9,378,155.61
  资产减值准备-573,851.55-198,466.08
  固定资产和投资性房地产折旧-17,882,150.49-8,183,792.74
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-17,882,150.49-8,183,792.74
  无形资产摊销-994,149.73-499,873.57
  长期待摊费用摊销-771,141.51--
  固定资产报废损失-36,776.72-33,623.93
  财务费用-6,728,065.98-3,070,427.99
  投资损失--126,771.24--67,617.81
  递延所得税--219,780.56-90,355.62
  其中:递延所得税资产减少--193,567.73-93,837.22
    递延所得税负债增加--26,212.83--3,481.6
  存货的减少--44,775,123.18--43,561,330.34
  经营性应收项目的减少-9,444,748.68-9,775,454.33
  经营性应付项目的增加-9,857,412.19-12,332,575.79
  其他-4,874,582.9-1,243,143.83
  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-55,128,319.38-63,688,851.08
  减:现金的期初余额-52,351,523.62-52,356,843.75
  现金及现金等价物的净增加额-2,776,795.76-11,332,007.33
公告日期2026-04-172026-04-172025-10-282025-08-28
审计意见(境内)标准无保留意见
TOP↑