当前位置:首页 - 行情中心 - 华光源海(920351) - 财务分析 - 现金流量表

华光源海

(920351)

  

流通市值:4.35亿  总市值:9.60亿
流通股本:3984.03万   总股本:8803.54万

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1,319,423,824.58825,954,745.48412,720,158.341,916,697,704.09
  收到其他与经营活动有关的现金15,833,911.6720,843,187.249,582,857.3559,653,802.23
  经营活动现金流入小计1,335,257,736.25846,797,932.72422,303,015.691,976,351,506.32
  购买商品、接受劳务支付的现金1,343,320,770.96784,314,604.27390,520,234.561,815,123,740.94
  支付给职工以及为职工支付的现金61,180,343.6744,157,566.2224,931,914.9582,521,952.69
  支付的各项税费21,915,567.7217,089,357.359,097,680.0922,889,628.95
  支付其他与经营活动有关的现金34,451,283.4419,897,447.057,366,486.3547,259,574.08
  经营活动现金流出小计1,460,867,965.79865,458,974.89431,916,315.951,967,794,896.66
  经营活动产生的现金流量净额-125,610,229.54-18,661,042.17-9,613,300.268,556,609.66
二、投资活动产生的现金流量:
  收回投资收到的现金-0-214,900,000
  取得投资收益收到的现金84,616.671,754.8821,2501,127,272.2
  处置固定资产、无形资产和其他长期资产收回的现金净额16,558,74016,500,00016,500,0005,652,000
  收到的其他与投资活动有关的现金-0--
  投资活动现金流入小计16,643,356.616,571,754.8816,521,250221,679,272.2
  购建固定资产、无形资产和其他长期资产支付的现金32,640,579.5115,427,639.06362,957.5251,980,815.54
  投资支付的现金5,380,0002,500,00010,743,643.9226,700,000
  取得子公司及其他营业单位支付的现金13,400,00013,400,000-9,080,036.04
  投资活动现金流出小计51,420,579.5131,327,639.0611,106,601.42287,760,851.58
  投资活动产生的现金流量净额-34,777,222.91-14,755,884.185,414,648.58-66,081,579.38
三、筹资活动产生的现金流量:
  取得借款收到的现金291,454,624.24136,630,473.3195,617,036.79403,261,331.91
  收到其他与筹资活动有关的现金86,509,433.3450,935,002.1831,644,000202,325,388.13
  筹资活动现金流入小计377,964,057.58187,565,475.49127,261,036.79605,586,720.04
  偿还债务支付的现金190,953,509.01109,161,952.6868,632,513.3349,292,864.54
  分配股利、利润或偿付利息支付的现金16,809,148.26,322,017.914,729,465.3612,926,221.3
  其中:子公司支付给少数股东的股利、利润3,400,0003,400,0003,400,000-
  支付其他与筹资活动有关的现金134,868,837.9291,890,251.1591,700,000183,729,482.58
  筹资活动现金流出小计342,631,495.13207,374,221.74165,061,978.66545,948,568.42
  筹资活动产生的现金流量净额35,332,562.45-19,808,746.25-37,800,941.8759,638,151.62
四、汇率变动对现金及现金等价物的影响-7,636,128.45-5,968,561.99-3,031,022.54-3,729,442.76
五、现金及现金等价物净增加额-132,691,018.45-59,194,234.59-45,030,616.09-1,616,260.86
  加:期初现金及现金等价物余额334,614,390.62334,614,390.62334,614,390.62336,230,651.48
  期末现金及现金等价物余额201,923,372.17275,420,156.03289,583,774.53334,614,390.62
补充资料:
  净利润-14,378,730.28-20,661,814.27
  资产减值准备---2,740,095.45
  固定资产和投资性房地产折旧-3,743,902.91-7,369,100.4
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-3,743,902.91-7,369,100.4
  无形资产摊销-115,000-76,666.67
  长期待摊费用摊销-572,931.03-1,423,608.41
  处置固定资产、无形资产和其他长期资产的损失--1,501,901.35--10,743.71
  固定资产报废损失---934,855.26
  公允价值变动损失-17,396.1--4,436,547.67
  财务费用-13,327,850.25-10,616,772.68
  投资损失--10,862.93--1,558,459.43
  递延所得税--1,928,135.61--3,671,799.91
  其中:递延所得税资产减少--2,287,144.05--4,534,075.92
    递延所得税负债增加-359,008.44-862,276.01
  存货的减少--4,260,128.67-9,519,382.51
  经营性应收项目的减少--35,410,268.82--98,718,539.33
  经营性应付项目的增加--14,650,027.69-18,085,980.25
  其他-15,491.82-289,144.01
  现金的期末余额-275,420,156.03-334,614,390.62
  减:现金的期初余额-334,614,390.62-336,230,651.48
  现金及现金等价物的净增加额--59,194,234.59--1,616,260.86
公告日期2026-10-292026-08-242026-04-232026-04-23
审计意见(境内)标准无保留意见
TOP↑