当前位置:首页 - 行情中心 - 前进科技(920679) - 财务分析 - 现金流量表

前进科技

(920679)

  

流通市值:5.08亿  总市值:7.65亿
流通股本:3710.53万   总股本:5585.00万

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111,490,289.6762,589,165.5332,200,165.59155,405,776.18
  收到的税费返还10,917,367.057,884,611.524,109,284.249,044,927.97
  收到其他与经营活动有关的现金254,718.03160,052.2870,237.769,674,879.69
  经营活动现金流入小计122,662,374.7570,633,829.3336,379,687.59174,125,583.84
  购买商品、接受劳务支付的现金70,590,606.6244,501,486.419,091,560.4871,889,436.6
  支付给职工以及为职工支付的现金22,320,203.1114,743,654.798,073,583.5227,303,639.17
  支付的各项税费18,190,659.8911,549,689.928,883,570.9724,151,960.06
  支付其他与经营活动有关的现金7,822,428.375,862,069.712,812,570.795,741,867.45
  经营活动现金流出小计118,923,897.9976,656,900.8238,861,285.76129,086,903.28
  经营活动产生的现金流量净额3,738,476.76-6,023,071.49-2,481,598.1745,038,680.56
二、投资活动产生的现金流量:
  收回投资收到的现金1,149,000,000803,000,000320,000,000620,000,000
  取得投资收益收到的现金2,305,507.091,808,515.29947,873.962,262,612.16
  处置固定资产、无形资产和其他长期资产收回的现金净额45,000--134,810
  投资活动现金流入小计1,151,350,507.09804,808,515.29320,947,873.96622,397,422.16
  购建固定资产、无形资产和其他长期资产支付的现金23,362,215.0920,550,598.092,800,849.3746,368,627.54
  投资支付的现金1,153,085,479807,085,479295,000,000770,000,000
  投资活动现金流出小计1,176,447,694.09827,636,077.09297,800,849.37816,368,627.54
  投资活动产生的现金流量净额-25,097,187-22,827,561.823,147,024.59-193,971,205.38
三、筹资活动产生的现金流量:
  吸收投资收到的现金510,800510,800-600,000
  其中:子公司吸收少数股东投资收到的现金-510,800-600,000
  取得借款收到的现金--1,000,000-
  收到其他与筹资活动有关的现金1,000,0001,000,000--
  筹资活动现金流入小计1,510,8001,510,8001,000,000600,000
  分配股利、利润或偿付利息支付的现金15,638,00015,638,000-20,106,000
  支付其他与筹资活动有关的现金---200,000
  筹资活动现金流出平衡项目00-0
  筹资活动现金流出小计15,638,00015,638,000-20,306,000
  筹资活动产生的现金流量净额-14,127,200-14,127,2001,000,000-19,706,000
四、汇率变动对现金及现金等价物的影响-1,238,688.37-762,090.11-552,079.47589,220.63
五、现金及现金等价物净增加额-36,724,598.61-43,739,923.421,113,346.95-168,049,304.19
  加:期初现金及现金等价物余额94,798,186.5394,798,186.5394,798,186.53262,847,490.72
  期末现金及现金等价物余额58,073,587.9251,058,263.13115,911,533.4894,798,186.53
补充资料:
  净利润-8,032,298.54-19,206,742.07
  固定资产和投资性房地产折旧-6,193,187.15-9,270,663.14
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-6,193,187.15-9,270,663.14
  无形资产摊销-427,634.1-471,587.13
  长期待摊费用摊销-132,544.01-332,670.16
  处置固定资产、无形资产和其他长期资产的损失----58,167.15
  固定资产报废损失-5,442.5-17,918.37
  公允价值变动损失--67,200.83--299,224.61
  财务费用-262,155.84--440,549.84
  投资损失--1,405,983.9--2,041,800.04
  递延所得税--36,593.08--899,290.66
  其中:递延所得税资产减少-11,530.72--903,622.94
    递延所得税负债增加--48,123.8-4,332.28
  存货的减少--7,005,468.75--4,468,450.38
  经营性应收项目的减少--13,215,955.19-26,738,017.67
  经营性应付项目的增加--7,838.99--1,587,940.09
  现金的期末余额-51,058,263.13-94,798,186.53
  减:现金的期初余额-94,798,186.53-262,847,490.72
  现金及现金等价物的净增加额--43,739,923.4--168,049,304.19
公告日期2026-10-292026-08-282026-04-282026-04-28
审计意见(境内)标准无保留意见
TOP↑