当前位置:首页 - 行情中心 - 力王股份(920627) - 财务分析 - 现金流量表

力王股份

(920627)

  

流通市值:9.31亿  总市值:18.79亿
流通股本:4681.75万   总股本:9445.00万

现金流量表

报告期2026-03-312025-12-312025-09-302025-06-30
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176,949,187.85733,775,123.76510,193,942.28365,035,908.55
  收到的税费返还6,532,492.9535,069,312.7526,597,228.2221,239,966.85
  收到其他与经营活动有关的现金10,457,071.28113,381,782.6293,973,363.6450,107,503.91
  经营活动现金流入小计193,938,752.08882,226,219.13630,764,534.14436,383,379.31
  购买商品、接受劳务支付的现金164,733,299.79597,464,925.07460,504,016.77288,329,501.73
  支付给职工以及为职工支付的现金22,318,593.6593,754,784.8269,805,876.7246,536,398.97
  支付的各项税费8,797,535.8821,835,942.5317,152,002.057,887,531.67
  支付其他与经营活动有关的现金18,584,261.83122,748,019.3100,003,282.4866,751,903.49
  经营活动现金流出小计214,433,691.15835,803,671.72647,465,178.02409,505,335.86
  经营活动产生的现金流量净额-20,494,939.0746,422,547.41-16,700,643.8826,878,043.45
二、投资活动产生的现金流量:
  收回投资收到的现金39,000,00090,000,00090,000,00090,000,000
  取得投资收益收到的现金258,922.66719,136.131,081,114.8350,205.47
  处置固定资产、无形资产和其他长期资产收回的现金净额84,070.810,0001,016,603.76434,319.51
  投资活动现金流入小计39,342,993.4690,729,136.1392,097,718.5690,784,524.98
  购建固定资产、无形资产和其他长期资产支付的现金1,861,549.8117,649,462.4111,538,158.276,478,915.95
  投资支付的现金99,000,120.7320,000,00023,420,379.6720,000,000
  投资活动现金流出小计100,861,670.5437,649,462.4134,958,537.9426,478,915.95
  投资活动产生的现金流量净额-61,518,677.0853,079,673.7257,139,180.6264,305,609.03
三、筹资活动产生的现金流量:
  吸收投资收到的现金-360,000360,000360,000
  其中:子公司吸收少数股东投资收到的现金-360,000-360,000
  筹资活动现金流入平衡项目-000
  筹资活动现金流入小计-360,000360,000360,000
  分配股利、利润或偿付利息支付的现金-11,334,00010,974,00010,974,000
  筹资活动现金流出平衡项目-000
  筹资活动现金流出小计-11,334,00010,974,00010,974,000
  筹资活动产生的现金流量净额平衡项目-000
  筹资活动产生的现金流量净额--10,974,000-10,614,000-10,614,000
四、汇率变动对现金及现金等价物的影响-2,711,756.99-556,359.83-307,480.84212,315.76
五、现金及现金等价物净增加额-84,725,373.1487,971,861.329,517,055.980,781,968.24
  加:期初现金及现金等价物余额149,508,886.2361,537,024.9361,537,024.9361,537,024.93
  期末现金及现金等价物余额64,783,513.09149,508,886.2391,054,080.83142,318,993.17
补充资料:
  净利润-26,174,209.42-9,243,305.23
  资产减值准备-2,852,289.94-362,305.14
  固定资产和投资性房地产折旧-24,762,714.52-12,108,839.73
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-24,762,714.52-12,108,839.73
  无形资产摊销-1,836,395.91-1,051,417.26
  长期待摊费用摊销-122,404.45-42,388.76
  处置固定资产、无形资产和其他长期资产的损失---76,663.52
  固定资产报废损失-443,611.19--
  公允价值变动损失-164,164.39-164,164.39
  财务费用-527,845.27--212,315.76
  投资损失--719,136.13--719,136.13
  递延所得税--1,688,774.49-1,675,100.86
  其中:递延所得税资产减少--1,591,435.73-999,419.13
    递延所得税负债增加--97,338.76-675,681.73
  存货的减少--8,097,164.38--26,763,281.74
  经营性应收项目的减少-8,568,741.94-18,875,363.39
  经营性应付项目的增加--10,069,781.29-11,191,065.02
  其他--897,317.88--
  现金的期末余额-149,508,886.23-142,318,993.17
  减:现金的期初余额-61,537,024.93-61,537,024.93
  现金及现金等价物的净增加额-87,971,861.3-80,781,968.24
公告日期2026-04-282026-04-102025-10-292025-08-26
审计意见(境内)标准无保留意见
TOP↑