当前位置:首页 - 行情中心 - 派诺科技(920375) - 财务分析 - 现金流量表

派诺科技

(920375)

  

流通市值:5.79亿  总市值:8.94亿
流通股本:9843.36万   总股本:1.52亿

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450,735,455.26301,732,537.08155,873,292.33694,464,413.21
  收到的税费返还9,139,150.725,023,232.234,929,504.7312,325,953.46
  收到其他与经营活动有关的现金9,767,709.035,922,657.592,611,347.5720,382,990.68
  经营活动现金流入小计469,642,315.01312,678,426.9163,414,144.63727,173,357.35
  购买商品、接受劳务支付的现金298,020,188.02199,878,204.03106,810,280.81386,752,012.6
  支付给职工以及为职工支付的现金111,843,298.374,790,803.6838,667,328.18150,095,374.65
  支付的各项税费16,428,301.9712,173,654.288,523,387.3823,891,290.5
  支付其他与经营活动有关的现金56,168,588.7638,691,561.3320,056,815.6981,102,377.63
  经营活动现金流出小计482,460,377.05325,534,223.32174,057,812.06641,841,055.38
  经营活动产生的现金流量净额-12,818,062.04-12,855,796.42-10,643,667.4385,332,301.97
二、投资活动产生的现金流量:
  收回投资收到的现金108,231,790.7973,892,240.2343,420,214.75169,201,260.92
  取得投资收益收到的现金565,266.41535,254.31494,410.71584,847.64
  处置固定资产、无形资产和其他长期资产收回的现金净额23,997.56,0003,00014,351.68
  投资活动现金流入小计108,821,054.774,433,494.5443,917,625.46169,800,460.24
  购建固定资产、无形资产和其他长期资产支付的现金5,761,067.494,130,539.512,773,578.0426,917,212.63
  投资支付的现金141,730,485101,500,00044,500,000188,941,128.68
  投资活动现金流出小计147,491,552.49105,630,539.5147,273,578.04215,858,341.31
  投资活动产生的现金流量净额-38,670,497.79-31,197,044.97-3,355,952.58-46,057,881.07
三、筹资活动产生的现金流量:
  吸收投资收到的现金---49,398,603.25
  其中:子公司吸收少数股东投资收到的现金---1,300,000
  筹资活动现金流入平衡项目---0
  筹资活动现金流入小计---49,398,603.25
  分配股利、利润或偿付利息支付的现金5,432,692.55,432,692.5--
  支付其他与筹资活动有关的现金3,535,600.542,392,941.85645,720.8224,290,143.71
  筹资活动现金流出小计8,968,293.047,825,634.35645,720.8224,290,143.71
  筹资活动产生的现金流量净额-8,968,293.04-7,825,634.35-645,720.8225,108,459.54
四、汇率变动对现金及现金等价物的影响-4,021,484.56-3,167,552-1,513,539.38-777,163.11
五、现金及现金等价物净增加额-64,478,337.43-55,046,027.74-16,158,880.2163,605,717.33
  加:期初现金及现金等价物余额221,704,011.95221,704,011.95221,704,011.95158,098,294.62
  期末现金及现金等价物余额157,225,674.52166,657,984.21205,545,131.74221,704,011.95
补充资料:
  净利润--32,605,736.79-9,618,256.89
  资产减值准备-859,350.45-4,806,987.67
  固定资产和投资性房地产折旧-7,821,859.56-15,138,120.27
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-7,630,410.81-14,756,189.9
    投资性房地产折旧-191,448.75-381,930.37
  无形资产摊销-596,286.26-2,236,497.87
  长期待摊费用摊销-2,414,621.49-5,285,439.64
  处置固定资产、无形资产和其他长期资产的损失--226.53--14,447.11
  固定资产报废损失-0--
  公允价值变动损失--25,430.87--59,168.12
  财务费用-167,327.23-1,072,619.23
  投资损失--378,052.71-116,709.23
  递延所得税--2,120,935.96--2,840,409.18
  其中:递延所得税资产减少--2,084,372.49--2,799,904.37
    递延所得税负债增加--36,563.47--40,504.81
  存货的减少--75,380,947.53-1,997,780.66
  经营性应收项目的减少-79,787,945.34--57,215,000.01
  经营性应付项目的增加--6,051,096.03-81,290,031.32
  其他-12,048,613.96-12,892,814.26
  债务转为资本-0--
  一年内到期的可转换公司债券-0--
  融资租入固定资产-0--
  现金的期末余额-166,657,984.21-221,704,011.95
  减:现金的期初余额-221,704,011.95-158,098,294.62
  加:现金等价物的期末余额-0--
  减:现金等价物的期初余额-0--
  现金及现金等价物的净增加额--55,046,027.74-63,605,717.33
公告日期2026-10-292026-08-282026-04-292026-04-28
审计意见(境内)标准无保留意见
TOP↑