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:12.32亿  总市值:12.32亿
流通股本:8133.33万   总股本:8133.33万

现金流量表

报告期2026-06-302026-03-312025-12-312025-09-30
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325,038,325.64148,214,806.21650,212,139.94475,927,730.35
  收到的税费返还1,202,045.01-3,353,655.173,355,909.47
  收到其他与经营活动有关的现金12,319,366.767,787,736.519,937,769.4822,156,090.34
  经营活动现金流入小计338,559,737.41156,002,542.71673,503,564.59501,439,730.16
  购买商品、接受劳务支付的现金317,132,914.53153,924,417.3398,748,810.46260,830,906.94
  支付给职工以及为职工支付的现金47,622,444.3726,999,799.0671,031,981.0853,274,791.95
  支付的各项税费4,294,120.91,199,026.936,197,198.046,046,959.93
  支付其他与经营活动有关的现金5,436,016.772,548,832.7824,876,833.8710,217,507.74
  经营活动现金流出小计374,485,496.57184,672,076.07500,854,823.45330,370,166.56
  经营活动产生的现金流量净额-35,925,759.16-28,669,533.36172,648,741.14171,069,563.6
二、投资活动产生的现金流量:
  收回投资收到的现金178,000,00099,000,00090,000,000160,000,000
  取得投资收益收到的现金124,605.8649,430.791,243,747.3477,393.69
  处置固定资产、无形资产和其他长期资产收回的现金净额463,720232,00045,376.11-
  投资活动现金流入小计178,588,325.8699,281,430.7991,289,123.45160,077,393.69
  购建固定资产、无形资产和其他长期资产支付的现金11,119,833.463,998,242.6663,380,968.651,051,660.32
  投资支付的现金99,000,00030,000,000100,000,000165,000,000
  投资活动现金流出小计110,119,833.4633,998,242.66163,380,968.6216,051,660.32
  投资活动产生的现金流量净额68,468,492.465,283,188.13-72,091,845.15-55,974,266.63
三、筹资活动产生的现金流量:
  取得借款收到的现金30,000,000-119,446,720119,233,960
  收到其他与筹资活动有关的现金---1,921,720.2
  筹资活动现金流入平衡项目0-00
  筹资活动现金流入小计30,000,000-119,446,720121,155,680.2
  偿还债务支付的现金40,000,000-205,020,000163,470,358.27
  分配股利、利润或偿付利息支付的现金14,178,396.84854,886.0912,900,990.6412,233,849.99
  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54,178,396.84874,644.05217,920,990.64175,704,208.26
  筹资活动产生的现金流量净额-24,178,396.84-874,644.05-98,474,270.64-54,548,528.06
四、汇率变动对现金及现金等价物的影响-130,916.28-43,130.36-153,049.84310,998.14
五、现金及现金等价物净增加额8,233,420.1235,695,880.361,929,575.5160,857,767.05
  加:期初现金及现金等价物余额86,328,938.3386,328,938.3384,399,362.8284,399,362.82
  期末现金及现金等价物余额94,562,358.45122,024,818.6986,328,938.33145,257,129.87
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2026-08-142026-04-272026-03-302025-10-29
审计意见(境内)标准无保留意见
TOP↑