当前位置:首页 - 行情中心 - 华维设计(920427) - 财务分析 - 现金流量表

华维设计

(920427)

  

流通市值:4.22亿  总市值:8.56亿
流通股本:5085.20万   总股本:1.03亿

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109,538,630.8576,522,099.0636,618,109.18153,961,620.14
  收到其他与经营活动有关的现金17,062,490.868,007,850.554,647,504.019,296,683.46
  经营活动现金流入小计126,601,121.7184,529,949.6141,265,613.19163,258,303.6
  购买商品、接受劳务支付的现金63,578,690.5735,842,720.6524,343,352.2862,127,273.54
  支付给职工以及为职工支付的现金35,736,127.1329,775,076.9320,844,680.9445,247,895.76
  支付的各项税费3,880,376.733,535,644.652,500,686.646,088,868.29
  支付其他与经营活动有关的现金13,050,103.427,269,677.52,229,971.7416,210,515.62
  经营活动现金流出小计116,245,297.8576,423,119.7349,918,691.6129,674,553.21
  经营活动产生的现金流量净额10,355,823.868,106,829.88-8,653,078.4133,583,750.39
二、投资活动产生的现金流量:
  收回投资收到的现金35,325,794.1321,000,000-31,858.65
  取得投资收益收到的现金6,269,604.26,045,432.47-5,005,000
  收到的其他与投资活动有关的现金---1,634,652.67
  投资活动现金流入的平衡项目00-0
  投资活动现金流入小计41,595,398.3327,045,432.47-6,671,511.32
  购建固定资产、无形资产和其他长期资产支付的现金3,895,927.21,581,706.21,260,910.929,691,313.41
  投资支付的现金57,225,00038,100,00018,100,00020,010,000
  支付其他与投资活动有关的现金--51,646.67-
  投资活动现金流出小计61,120,927.239,681,706.219,412,557.5929,701,313.41
  投资活动产生的现金流量净额-19,525,528.87-12,636,273.73-19,412,557.59-23,029,802.09
三、筹资活动产生的现金流量:
  取得借款收到的现金14,000,00014,000,000-24,900,000
  筹资活动现金流入平衡项目00-0
  筹资活动现金流入小计14,000,00014,000,000-24,900,000
  偿还债务支付的现金24,900,00024,900,0005,023,974.8146,900,000
  分配股利、利润或偿付利息支付的现金496,806.49369,273.14312,101.1916,086,811.48
  支付其他与筹资活动有关的现金117,00078,00039,000156,000
  筹资活动现金流出小计25,513,806.4925,347,273.145,375,07663,142,811.48
  筹资活动产生的现金流量净额-11,513,806.49-11,347,273.14-5,375,076-38,242,811.48
四、汇率变动对现金及现金等价物的影响----35,462.57
五、现金及现金等价物净增加额-20,683,511.5-15,876,716.99-33,440,712-27,724,325.75
  加:期初现金及现金等价物余额39,088,203.4139,088,203.4139,088,203.4166,812,529.16
  期末现金及现金等价物余额18,404,691.9123,211,486.425,647,491.4139,088,203.41
补充资料:
  净利润--3,805,549.59--25,221,128.8
  资产减值准备-22,262.75-1,730,679.09
  固定资产和投资性房地产折旧-10,015,678.93-18,785,854.24
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-10,015,678.93-18,785,854.24
  无形资产摊销-468,184.47-566,660.58
  长期待摊费用摊销-2,044,984.59-4,056,696.51
  固定资产报废损失---50,568.29
  公允价值变动损失--491.85-13,595.63
  财务费用-95,716.53-1,232,431.04
  投资损失--3,611,999.2--11,318,163.36
  递延所得税--2,120,144.12--489,076.71
  其中:递延所得税资产减少--2,186,431.85--878,222.91
    递延所得税负债增加-66,287.73-389,146.2
  存货的减少--7,107,313.41-2,761,183.38
  经营性应收项目的减少-13,771,612.01-6,446,857.43
  经营性应付项目的增加--8,602,244.42-13,571,970.31
  其他-4,731,509.23--
  现金的期末余额-23,211,486.42-39,088,203.41
  减:现金的期初余额-39,088,203.41-66,812,529.16
  现金及现金等价物的净增加额--15,876,716.99--27,724,325.75
公告日期2026-10-302026-08-242026-04-282026-04-28
审计意见(境内)保留意见
TOP↑