当前位置:首页 - 行情中心 - 吉和昌(920193) - 财务分析 - 现金流量表

吉和昌

(920193)

  

流通市值:6.03亿  总市值:26.63亿
流通股本:2520.00万   总股本:1.11亿

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282,564,748.96186,555,005.7375,732,800.33304,125,367.1
  收到的税费返还2,239,987.371,218,209.76498,295.512,457,320.79
  收到其他与经营活动有关的现金16,301,733.762,987,600.155,639,600.1528,238,583.15
  经营活动现金流入小计301,106,470.09190,760,815.6481,870,695.99334,821,271.04
  购买商品、接受劳务支付的现金125,493,939.272,571,364.4336,954,595.2132,069,436.65
  支付给职工以及为职工支付的现金60,490,087.0241,065,623.4624,234,675.6768,008,188.64
  支付的各项税费41,936,286.0828,652,701.9911,732,237.6731,562,751.82
  支付其他与经营活动有关的现金19,634,210.4415,546,075.799,791,771.4936,848,469.62
  经营活动现金流出小计247,554,522.74157,835,765.6782,713,280.03268,488,846.73
  经营活动产生的现金流量净额53,551,947.3532,925,049.97-842,584.0466,332,424.31
二、投资活动产生的现金流量:
  收回投资收到的现金130,000,000104,000,00053,000,000143,000,000
  取得投资收益收到的现金244,086.34152,513.0283,280.15405,575.02
  处置固定资产、无形资产和其他长期资产收回的现金净额843,660807,530123,53077,658.36
  收到的其他与投资活动有关的现金236,273.9236,273.9183,566.2269,417.86
  投资活动现金流入小计131,324,020.24105,196,316.9253,390,376.37143,552,651.24
  购建固定资产、无形资产和其他长期资产支付的现金11,815,598.366,638,261.584,128,202.2912,398,656.78
  投资支付的现金130,000,000104,000,00053,000,000143,000,000
  投资活动现金流出小计141,815,598.36110,638,261.5857,128,202.29155,398,656.78
  投资活动产生的现金流量净额-10,491,578.12-5,441,944.66-3,737,825.92-11,846,005.54
三、筹资活动产生的现金流量:
  吸收投资收到的现金218,638,070.94218,638,070.94--
  取得借款收到的现金20,000,00020,000,00020,000,00056,000,000
  筹资活动现金流入小计238,638,070.94238,638,070.9420,000,00056,000,000
  偿还债务支付的现金44,830,00039,830,00029,750,000115,410,000
  分配股利、利润或偿付利息支付的现金471,886.03388,795.78234,297.631,755,819.62
  支付其他与筹资活动有关的现金9,360,432.43,766,198.46910,678.397,470,550.41
  筹资活动现金流出小计54,662,318.4343,984,994.2430,894,976.02124,636,370.03
  筹资活动产生的现金流量净额183,975,752.51194,653,076.7-10,894,976.02-68,636,370.03
四、汇率变动对现金及现金等价物的影响-219,148.95-142,147.31-78,664.8738,284.51
五、现金及现金等价物净增加额226,816,972.79221,994,034.7-15,554,050.85-14,111,666.75
  加:期初现金及现金等价物余额117,725,214.5117,725,214.5117,725,214.5131,836,881.25
  期末现金及现金等价物余额344,542,187.29339,719,249.2102,171,163.65117,725,214.5
补充资料:
  净利润-56,977,945.2125,139,078.365,321,900
  资产减值准备-358,627.14243,103.891,035,000
  固定资产和投资性房地产折旧-13,548,365.176,674,317.3125,788,200
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-13,548,365.176,674,317.3125,788,200
  无形资产摊销-929,698.92346,100.172,134,600
  长期待摊费用摊销-208,165.18103,497.56359,200
  处置固定资产、无形资产和其他长期资产的损失--322,286.191,548.68-66,300
  固定资产报废损失-459,906.04194,131.251,582,700
  财务费用-356,959.43178,825.252,099,400
  投资损失--152,513.02-83,280.15-405,600
  递延所得税-178,875.24-679,456.664,380,100
  其中:递延所得税资产减少--560,127.28-11,469.073,806,200
    递延所得税负债增加-739,002.52-667,987.59573,900
  存货的减少-11,031,462.9111,475,593.67-2,819,000
  经营性应收项目的减少--31,682,715.91-56,450,436.02-63,173,800
  经营性应付项目的增加--21,853,947.858,132,698.0520,627,800
  其他-2,082,936.321,395,929.415,108,500
  现金的期末余额-339,719,249.2102,171,163.65-
  减:现金的期初余额-117,725,214.5117,725,214.5-
  现金及现金等价物的净增加额-221,994,034.7-15,554,050.85-14,111,666.75
公告日期2026-10-202026-08-122026-05-272026-03-13
审计意见(境内)标准无保留意见
TOP↑