当前位置:首页 - 行情中心 - XD康普化(920033) - 财务分析 - 现金流量表

XD康普化

(920033)

  

流通市值:14.21亿  总市值:20.46亿
流通股本:8276.10万   总股本:1.19亿

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95,535,348.22301,678,012.46188,294,799.75132,268,138.96
  收到的税费返还3,570,242.226,428,796.576,429,651.724,749,699.57
  收到其他与经营活动有关的现金303,668.749,549,010.8812,700,175.8310,693,253.19
  经营活动现金流入小计99,409,259.18317,655,819.91207,424,627.3147,711,091.72
  购买商品、接受劳务支付的现金19,606,630.6794,091,157.8777,260,208.7164,335,344.24
  支付给职工以及为职工支付的现金12,409,748.847,205,708.9635,678,946.1824,592,048.23
  支付的各项税费3,769,599.1112,907,494.616,239,183.994,964,176.81
  支付其他与经营活动有关的现金2,487,369.4613,530,929.6610,549,773.858,257,098.05
  经营活动现金流出小计38,273,348.04167,735,291.1129,728,112.73102,148,667.33
  经营活动产生的现金流量净额61,135,911.14149,920,528.8177,696,514.5745,562,424.39
二、投资活动产生的现金流量:
  收回投资收到的现金20,038,36080,719,386.83--
  投资活动现金流入的平衡项目00--
  投资活动现金流入小计20,038,36080,719,386.83--
  购建固定资产、无形资产和其他长期资产支付的现金4,260,503.624,154,205.0719,986,595.3115,627,375.64
  投资支付的现金80,000,00083,501,007.9563,501,007.9540,000,000
  支付其他与投资活动有关的现金-297,500297,500297,500
  投资活动现金流出小计84,260,503.6107,952,713.0283,785,103.2655,924,875.64
  投资活动产生的现金流量净额-64,222,143.6-27,233,326.19-83,785,103.26-55,924,875.64
三、筹资活动产生的现金流量:
  吸收投资收到的现金4,000,0001,000,0001,000,000500,000
  其中:子公司吸收少数股东投资收到的现金-1,000,000--
  取得借款收到的现金10,000,00010,500,0009,500,0009,500,000
  收到其他与筹资活动有关的现金-10,753,50010,753,50010,753,500
  筹资活动现金流入小计14,000,00022,253,50021,253,50020,753,500
  偿还债务支付的现金5,000,00029,084,000--
  分配股利、利润或偿付利息支付的现金5,430.56761,534.19668,787.89475,540.88
  支付其他与筹资活动有关的现金-260,000160,000-
  筹资活动现金流出小计5,005,430.5630,105,534.19828,787.89475,540.88
  筹资活动产生的现金流量净额8,994,569.44-7,852,034.1920,424,712.1120,277,959.12
四、汇率变动对现金及现金等价物的影响-3,417,321.16-1,528,248.09702,611.211,256,137.52
五、现金及现金等价物净增加额2,491,015.82113,306,920.3415,038,734.6311,171,645.39
  加:期初现金及现金等价物余额192,761,158.9879,454,238.6479,454,238.6479,454,238.64
  期末现金及现金等价物余额195,252,174.8192,761,158.9894,492,973.2790,625,884.03
补充资料:
  净利润-21,669,944.3-19,052,316.44
  资产减值准备-25,423,510.88--340,764.5
  固定资产和投资性房地产折旧-31,759,951.55-13,431,720.48
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-31,759,951.55-13,431,720.48
  无形资产摊销-999,765.84-499,882.92
  长期待摊费用摊销-2,381,076.4-605,026.99
  处置固定资产、无形资产和其他长期资产的损失--12,311.65--
  固定资产报废损失-730,034.5-41,107.83
  公允价值变动损失--5,850,369.41-27,571.87
  财务费用-2,295,538.69-495,867.35
  投资损失--271,505.57-77,500
  递延所得税--2,048,355.06-966,711.99
  其中:递延所得税资产减少--1,975,088.44-1,061,158.94
    递延所得税负债增加--73,266.62--94,446.95
  存货的减少-14,913,914.2--7,582,350.63
  经营性应收项目的减少-69,639,139.42-39,853,607.72
  经营性应付项目的增加--10,415,544.9--17,156,158.42
  其他-2,860,201.27-1,211,352.2
  现金的期末余额-192,761,158.98-90,625,884.03
  减:现金的期初余额-79,454,238.64-79,454,238.64
  现金及现金等价物的净增加额-113,306,920.34-11,171,645.39
公告日期2026-04-282026-03-262025-10-272025-08-22
审计意见(境内)标准无保留意见
TOP↑