当前位置:首页 - 行情中心 - 宏裕包材(920274) - 财务分析 - 现金流量表

宏裕包材

(920274)

  

流通市值:11.19亿  总市值:11.32亿
流通股本:8040.13万   总股本:8133.33万

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508,404,704.86325,038,325.64148,214,806.21650,212,139.94
  收到的税费返还1,366,640.551,202,045.01-3,353,655.17
  收到其他与经营活动有关的现金22,669,909.8312,319,366.767,787,736.519,937,769.48
  经营活动现金流入小计532,441,255.24338,559,737.41156,002,542.71673,503,564.59
  购买商品、接受劳务支付的现金432,863,406.5317,132,914.53153,924,417.3398,748,810.46
  支付给职工以及为职工支付的现金65,160,585.1647,622,444.3726,999,799.0671,031,981.08
  支付的各项税费8,978,559.794,294,120.91,199,026.936,197,198.04
  支付其他与经营活动有关的现金10,877,556.535,436,016.772,548,832.7824,876,833.87
  经营活动现金流出小计517,880,107.98374,485,496.57184,672,076.07500,854,823.45
  经营活动产生的现金流量净额14,561,147.26-35,925,759.16-28,669,533.36172,648,741.14
二、投资活动产生的现金流量:
  收回投资收到的现金198,000,000178,000,00099,000,00090,000,000
  取得投资收益收到的现金152,055.18124,605.8649,430.791,243,747.34
  处置固定资产、无形资产和其他长期资产收回的现金净额463,720463,720232,00045,376.11
  投资活动现金流入小计198,615,775.18178,588,325.8699,281,430.7991,289,123.45
  购建固定资产、无形资产和其他长期资产支付的现金19,395,17911,119,833.463,998,242.6663,380,968.6
  投资支付的现金119,000,00099,000,00030,000,000100,000,000
  投资活动现金流出小计138,395,179110,119,833.4633,998,242.66163,380,968.6
  投资活动产生的现金流量净额60,220,596.1868,468,492.465,283,188.13-72,091,845.15
三、筹资活动产生的现金流量:
  吸收投资收到的现金9,869,880---
  取得借款收到的现金30,000,00030,000,000-119,446,720
  筹资活动现金流入平衡项目00-0
  筹资活动现金流入小计39,869,88030,000,000-119,446,720
  偿还债务支付的现金86,708,92040,000,000-205,020,000
  分配股利、利润或偿付利息支付的现金15,146,998.0214,178,396.84854,886.0912,900,990.64
  支付其他与筹资活动有关的现金--19,757.96-
  筹资活动现金流出小计101,855,918.0254,178,396.84874,644.05217,920,990.64
  筹资活动产生的现金流量净额-61,986,038.02-24,178,396.84-874,644.05-98,474,270.64
四、汇率变动对现金及现金等价物的影响-2,383,518.48-130,916.28-43,130.36-153,049.84
五、现金及现金等价物净增加额10,412,186.948,233,420.1235,695,880.361,929,575.51
  加:期初现金及现金等价物余额86,328,938.3386,328,938.3386,328,938.3384,399,362.82
  期末现金及现金等价物余额96,741,125.2794,562,358.45122,024,818.6986,328,938.33
补充资料:
  净利润-16,751,024.35-18,434,335.17
  资产减值准备-4,727,408-5,463,124.31
  固定资产和投资性房地产折旧-26,369,187.45-47,981,066.17
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-26,369,187.45-47,981,066.17
  无形资产摊销-430,507.37-861,014.73
  长期待摊费用摊销-1,169,336.6-1,932,841.98
  处置固定资产、无形资产和其他长期资产的损失-50,919.74-11,444.87
  固定资产报废损失-1,323.41--
  公允价值变动损失---198,996.17
  财务费用-1,988,378.98-5,532,926.42
  投资损失----283,747.33
  递延所得税--396,858.7--1,625,019.62
  其中:递延所得税资产减少--366,986.13--1,565,274.49
    递延所得税负债增加--29,872.57--59,745.13
  存货的减少--27,494,291.54-20,967,647.2
  经营性应收项目的减少--37,155,351.51-41,251,163.27
  经营性应付项目的增加--24,370,351.22-33,469,046.53
  现金的期末余额-94,562,358.45-86,328,938.33
  减:现金的期初余额-86,328,938.33-84,399,362.82
  现金及现金等价物的净增加额-8,233,420.12-1,929,575.51
公告日期2026-10-292026-08-142026-04-272026-03-30
审计意见(境内)标准无保留意见
TOP↑