当前位置:首页 - 行情中心 - 华密新材(920247) - 财务分析 - 现金流量表

华密新材

(920247)

  

流通市值:26.04亿  总市值:35.90亿
流通股本:1.37亿   总股本:1.89亿

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132,636,103.82345,719,091.56235,576,019.65154,646,623.25
  收到的税费返还-4,364.794,364.79406.11
  收到其他与经营活动有关的现金119,553.045,196,242.244,402,221.477,158,433.24
  经营活动现金流入小计132,755,656.86350,919,698.59239,982,605.91161,805,462.6
  购买商品、接受劳务支付的现金57,885,188.91208,499,112.84150,945,421.94105,137,693.69
  支付给职工以及为职工支付的现金26,525,547.1282,062,660.4762,399,138.8343,431,578.15
  支付的各项税费5,251,977.2422,251,206.2815,874,527.2511,444,140.64
  支付其他与经营活动有关的现金5,026,728.8524,125,115.5318,836,736.6116,578,413
  经营活动现金流出小计94,689,442.12336,938,095.12248,055,824.63176,591,825.48
  经营活动产生的现金流量净额38,066,214.7413,981,603.47-8,073,218.72-14,786,362.88
二、投资活动产生的现金流量:
  收回投资收到的现金15,500,00075,000,00075,000,00075,000,000
  取得投资收益收到的现金17,713.97144,816.9144,816.9144,816.9
  处置固定资产、无形资产和其他长期资产收回的现金净额---1,400,000
  投资活动现金流入小计15,517,713.9775,144,816.975,144,816.976,544,816.9
  购建固定资产、无形资产和其他长期资产支付的现金22,799,099.3369,335,193.9749,116,996.8432,934,279.67
  投资支付的现金25,500,00040,000,00040,000,00045,000,000
  投资活动现金流出小计48,299,099.33109,335,193.9789,116,996.8477,934,279.67
  投资活动产生的现金流量净额-32,781,385.36-34,190,377.07-13,972,179.94-1,389,462.77
三、筹资活动产生的现金流量:
  吸收投资收到的现金-2,800,0001,800,0005,000,000
  其中:子公司吸收少数股东投资收到的现金-2,800,0001,800,000-
  取得借款收到的现金54,500,00050,000,00050,000,00050,000,000
  收到其他与筹资活动有关的现金-2,000,000--
  筹资活动现金流入小计54,500,00054,800,00051,800,00055,000,000
  偿还债务支付的现金24,452,06030,904,120904,120452,060
  分配股利、利润或偿付利息支付的现金456,488.6619,426,474.3818,906,161.4918,378,720.56
  支付其他与筹资活动有关的现金-3,239,353.28868,560993,264
  筹资活动现金流出小计24,908,548.6653,569,947.6620,678,841.4919,824,044.56
  筹资活动产生的现金流量净额29,591,451.341,230,052.3431,121,158.5135,175,955.44
四、汇率变动对现金及现金等价物的影响-15,650.47-24,926.78872.652,289.49
五、现金及现金等价物净增加额34,860,630.25-19,003,648.049,076,632.519,002,419.28
  加:期初现金及现金等价物余额30,821,409.8849,825,057.9249,825,057.9249,825,057.92
  期末现金及现金等价物余额65,682,040.1330,821,409.8858,901,690.4268,827,477.2
补充资料:
  净利润-44,246,822.94-17,040,286.86
  资产减值准备-3,305,396.66-767,119.76
  固定资产和投资性房地产折旧-12,596,696.51-6,235,781.35
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-12,596,696.51-6,235,781.35
  无形资产摊销-3,841,181.87-2,427,008.88
  长期待摊费用摊销-785,245.7-132,484.8
  处置固定资产、无形资产和其他长期资产的损失--94,455.02--
  固定资产报废损失-1,692.31-1,312.27
  财务费用-2,172,801.84-1,012,296.36
  投资损失--267,995.8--143,983.94
  递延所得税--802,340.52--214,419.31
  其中:递延所得税资产减少-161,221--110,043.96
    递延所得税负债增加--963,561.52--104,375.35
  存货的减少--14,267,940.06--18,801,755.05
  经营性应收项目的减少--39,113,839.98--10,525,415.38
  经营性应付项目的增加--3,035,377.21--15,058,586.18
  现金的期末余额-30,821,409.88-68,827,477.2
  减:现金的期初余额-49,825,057.92-49,825,057.92
  现金及现金等价物的净增加额--19,003,648.04-19,002,419.28
公告日期2026-04-272026-03-272025-10-272025-08-06
审计意见(境内)标准无保留意见
TOP↑