当前位置:首页 - 行情中心 - 恒拓开源(920415) - 财务分析 - 现金流量表

恒拓开源

(920415)

  

流通市值:9.61亿  总市值:12.60亿
流通股本:1.07亿   总股本:1.41亿

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73,824,947.634,319,168.09227,367,084.72132,801,294.6
  收到的税费返还--3,031.231,774.69
  收到其他与经营活动有关的现金1,471,357.741,021,565.774,085,891.141,112,742.43
  经营活动现金流入小计75,296,305.3435,340,733.86231,456,007.09133,915,811.72
  购买商品、接受劳务支付的现金31,258,091.2316,368,692.0541,975,654.1328,861,410.64
  支付给职工以及为职工支付的现金61,762,352.0528,351,004.11110,755,655.0581,475,310.92
  支付的各项税费6,630,335.353,483,683.2619,740,696.8915,896,147.97
  支付其他与经营活动有关的现金8,714,958.313,593,369.0918,562,291.4111,596,609.22
  经营活动现金流出小计108,365,736.9451,796,748.51191,034,297.48137,829,478.75
  经营活动产生的现金流量净额-33,069,431.6-16,456,014.6540,421,709.61-3,913,667.03
二、投资活动产生的现金流量:
  取得投资收益收到的现金2,631,636.22-4,616,573.56,154,480.38
  处置固定资产、无形资产和其他长期资产收回的现金净额--13,2347,740
  收到的其他与投资活动有关的现金56,699,771.37131,979.46545,049,941.27407,526,286.33
  投资活动现金流入小计59,331,407.59131,979.46549,679,748.77413,688,506.71
  购建固定资产、无形资产和其他长期资产支付的现金--18,500-
  投资支付的现金--24,951,273.984,677,773.98
  支付其他与投资活动有关的现金55,000,000-387,000,000387,000,000
  投资活动现金流出的平衡项目0-00
  投资活动现金流出小计55,000,000-411,969,773.98391,677,773.98
  投资活动产生的现金流量净额4,331,407.59131,979.46137,709,974.7922,010,732.73
三、筹资活动产生的现金流量:
  取得借款收到的现金10,000,00010,000,000--
  收到其他与筹资活动有关的现金9,243,882.73---
  筹资活动现金流入平衡项目00--
  筹资活动现金流入小计19,243,882.7310,000,000--
  偿还债务支付的现金--10,000,000-
  分配股利、利润或偿付利息支付的现金5,053,735.3659,166.665,221,876.375,131,209.71
  支付其他与筹资活动有关的现金1,722,450.54579,055.533,210,997.672,509,349.14
  筹资活动现金流出小计6,776,185.9638,222.1918,432,874.047,640,558.85
  筹资活动产生的现金流量净额12,467,696.839,361,777.81-18,432,874.04-7,640,558.85
五、现金及现金等价物净增加额-16,270,327.18-6,962,257.38159,698,810.3610,456,506.85
  加:期初现金及现金等价物余额228,836,248.82228,836,248.8269,137,438.4669,137,438.46
  期末现金及现金等价物余额212,565,921.64221,873,991.44228,836,248.8279,593,945.31
补充资料:
  净利润5,419,922.56-22,843,649.47-
  资产减值准备25,980.37-3,539,279.83-
  固定资产和投资性房地产折旧2,148,082.87-4,070,460.5-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧2,148,082.87-4,070,460.5-
  无形资产摊销1,017,286.2-1,964,943.83-
  固定资产报废损失--130,956.11-
  公允价值变动损失-1,028,631.79--18,256,754.62-
  财务费用246,674.33-214,096.72-
  投资损失-1,605,415.08--4,744,138.7-
  递延所得税-3,174,985.87-895,824.75-
  其中:递延所得税资产减少-602,172.88--970,605.54-
    递延所得税负债增加-2,572,812.99-1,866,430.29-
  存货的减少-15,550,515.35-377,500.14-
  经营性应收项目的减少-11,709,979.7-14,692,499.34-
  经营性应付项目的增加-9,920,741.16-9,187,464.04-
  其他--1,387,989.55-
  不涉及现金收支的投资和筹资活动金额其他项目1,711,990.25-5,637,799.6-
  现金的期末余额212,565,921.64-228,836,248.82-
  减:现金的期初余额228,836,248.82-69,137,438.46-
  现金及现金等价物的净增加额-16,270,327.18-159,698,810.36-
公告日期2026-08-282026-04-292026-03-302025-10-29
审计意见(境内)标准无保留意见
TOP↑