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:5.65亿  总市值:8.49亿
流通股本:3717.50万   总股本:5585.00万

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32,200,165.59155,405,776.18112,986,501.2783,386,944.9
  收到的税费返还4,109,284.249,044,927.977,276,637.754,575,138.88
  收到其他与经营活动有关的现金70,237.769,674,879.696,173,994.935,982,121.96
  经营活动现金流入小计36,379,687.59174,125,583.84126,437,133.9593,944,205.74
  购买商品、接受劳务支付的现金19,091,560.4871,889,436.651,816,368.9233,976,140.1
  支付给职工以及为职工支付的现金8,073,583.5227,303,639.1721,325,449.9914,097,623.95
  支付的各项税费8,883,570.9724,151,960.0619,749,859.214,145,895.18
  支付其他与经营活动有关的现金2,812,570.795,741,867.453,462,228.132,975,512.17
  经营活动现金流出小计38,861,285.76129,086,903.2896,353,906.2465,195,171.4
  经营活动产生的现金流量净额-2,481,598.1745,038,680.5630,083,227.7128,749,034.34
二、投资活动产生的现金流量:
  收回投资收到的现金320,000,000620,000,000345,000,000110,000,000
  取得投资收益收到的现金947,873.962,262,612.161,231,124.72331,886.42
  处置固定资产、无形资产和其他长期资产收回的现金净额-134,810134,810134,810
  投资活动现金流入小计320,947,873.96622,397,422.16346,365,934.72110,466,696.42
  购建固定资产、无形资产和其他长期资产支付的现金2,800,849.3746,368,627.5429,074,285.1518,221,608.53
  投资支付的现金295,000,000770,000,000515,000,000245,000,000
  投资活动现金流出小计297,800,849.37816,368,627.54544,074,285.15263,221,608.53
  投资活动产生的现金流量净额23,147,024.59-193,971,205.38-197,708,350.43-152,754,912.11
三、筹资活动产生的现金流量:
  吸收投资收到的现金-600,000300,000-
  其中:子公司吸收少数股东投资收到的现金-600,000300,000-
  取得借款收到的现金1,000,000---
  筹资活动现金流入平衡项目000-
  筹资活动现金流入小计1,000,000600,000300,000-
  分配股利、利润或偿付利息支付的现金-20,106,00020,106,00020,106,000
  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-000
  筹资活动现金流出小计-20,306,00020,106,00020,106,000
  筹资活动产生的现金流量净额1,000,000-19,706,000-19,806,000-20,106,000
四、汇率变动对现金及现金等价物的影响-552,079.47589,220.63912,259.741,338,329.26
五、现金及现金等价物净增加额21,113,346.95-168,049,304.19-186,518,862.98-142,773,548.51
  加:期初现金及现金等价物余额94,798,186.53262,847,490.72262,847,490.72262,847,490.72
  期末现金及现金等价物余额115,911,533.4894,798,186.5376,328,627.74120,073,942.21
补充资料:
  净利润-19,206,742.07-7,357,075.91
  固定资产和投资性房地产折旧-9,270,663.14-4,650,985.37
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-9,270,663.14-4,650,985.37
  无形资产摊销-471,587.13-409,002
  长期待摊费用摊销-332,670.16-178,278.83
  处置固定资产、无形资产和其他长期资产的损失--58,167.15--58,167.15
  固定资产报废损失-17,918.37-9,292.07
  公允价值变动损失--299,224.61--302,266.67
  财务费用--440,549.84-5,851.14
  投资损失--2,041,800.04--220,360.66
  递延所得税--899,290.66-33,485.94
  其中:递延所得税资产减少--903,622.94-15,377.13
    递延所得税负债增加-4,332.28-18,108.81
  存货的减少--4,468,450.38--5,034,848.35
  经营性应收项目的减少-26,738,017.67-36,144,277.52
  经营性应付项目的增加--1,587,940.09--12,607,404.64
  现金的期末余额-94,798,186.53-120,073,942.21
  减:现金的期初余额-262,847,490.72-262,847,490.72
  现金及现金等价物的净增加额--168,049,304.19--142,773,548.51
公告日期2026-04-282026-04-282025-10-302025-08-28
审计意见(境内)标准无保留意见
TOP↑