当前位置:首页 - 行情中心 - 奔朗新材(920807) - 财务分析 - 现金流量表

奔朗新材

(920807)

  

流通市值:14.89亿  总市值:21.92亿
流通股本:1.24亿   总股本:1.82亿

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112,818,571.45539,465,431.56391,622,422.96255,001,902.76
  收到的税费返还3,455,671.577,113,471.427,113,471.424,595,394.75
  收到其他与经营活动有关的现金1,323,939.339,475,337.088,810,349.995,130,815.99
  经营活动现金流入小计117,598,182.35556,054,240.06407,546,244.37264,728,113.5
  购买商品、接受劳务支付的现金112,395,579.63338,276,057.54258,977,599.88173,611,643.03
  支付给职工以及为职工支付的现金31,652,437.9100,201,265.7376,204,046.4952,663,563.18
  支付的各项税费5,293,207.4523,638,447.2514,524,583.278,399,749.51
  支付其他与经营活动有关的现金11,263,762.1153,593,122.7241,898,965.3327,092,466.36
  经营活动现金流出小计160,604,987.09515,708,893.24391,605,194.97261,767,422.08
  经营活动产生的现金流量净额-43,006,804.7440,345,346.8215,941,049.42,960,691.42
二、投资活动产生的现金流量:
  收回投资收到的现金81,600,000167,508,110.5161,513,812.619,963,812.6
  取得投资收益收到的现金47,068.94144,925.634,133,866.822,104,248.01
  处置固定资产、无形资产和其他长期资产收回的现金净额20095,296.1584,896.1554,496.15
  收到的其他与投资活动有关的现金110,0002,949,658.532,943,238.530
  投资活动现金流入小计81,757,268.94170,697,990.81168,675,814.122,122,556.76
  购建固定资产、无形资产和其他长期资产支付的现金12,054,259.4831,682,487.7823,048,724.0617,224,735.24
  投资支付的现金66,900,000198,312,000126,570,00022,370,000
  投资活动现金流出小计78,954,259.48229,994,487.78149,618,724.0639,594,735.24
  投资活动产生的现金流量净额2,803,009.46-59,296,496.9719,057,090.04-17,472,178.48
三、筹资活动产生的现金流量:
  吸收投资收到的现金-1,000,0001,000,0001,000,000
  其中:子公司吸收少数股东投资收到的现金-1,000,0001,000,0001,000,000
  取得借款收到的现金10,000,000112,712,614.15113,884,813.5270,485,879.12
  收到其他与筹资活动有关的现金-974,928--
  筹资活动现金流入小计10,000,000114,687,542.15114,884,813.5271,485,879.12
  偿还债务支付的现金1,007,570.492,515,044.0774,022,341.7372,014,667.42
  分配股利、利润或偿付利息支付的现金591,632.4320,569,140.3519,896,009.0519,317,844.74
  支付其他与筹资活动有关的现金821,250.872,347,976.773,602,091.083,136,810.98
  筹资活动现金流出小计2,420,453.7115,432,161.1997,520,441.8694,469,323.14
  筹资活动产生的现金流量净额7,579,546.3-744,619.0417,364,371.66-22,983,444.02
四、汇率变动对现金及现金等价物的影响-1,237,125.14103,815.95670,320.94964,383.03
五、现金及现金等价物净增加额-33,861,374.12-19,591,953.2453,032,832.04-36,530,548.05
  加:期初现金及现金等价物余额136,161,952.56155,753,905.8155,753,905.8155,753,905.8
  期末现金及现金等价物余额102,300,578.44136,161,952.56208,786,737.84119,223,357.75
补充资料:
  净利润-18,284,549.42-19,346,891.38
  资产减值准备-12,036,411.94-3,180,560.7
  固定资产和投资性房地产折旧-22,433,402.89-9,607,844.52
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-22,433,402.89-9,607,844.52
  无形资产摊销-2,460,244.97-1,227,472.06
  长期待摊费用摊销-1,032,402.11-478,137.16
  处置固定资产、无形资产和其他长期资产的损失-105,397.61--209,076.28
  固定资产报废损失-15,820.93-2,053.18
  公允价值变动损失--617,896.06--33,763.23
  财务费用-2,639,433.91-1,209,262.78
  投资损失--2,828,103.19--1,528,369
  递延所得税--1,233,911.25--815,975.71
  其中:递延所得税资产减少--1,232,633.44--815,336.81
    递延所得税负债增加--1,277.81--638.9
  存货的减少--26,652,989.95--18,393,020.32
  经营性应收项目的减少--2,576,331.54--20,483,517.37
  经营性应付项目的增加--5,004,480.46-638,881.15
  其他-0-0
  债务转为资本-0-0
  一年内到期的可转换公司债券-0-0
  不涉及现金收支的投资和筹资活动金额其他项目-3,588,900.2-2,363,611.29
  现金的期末余额-136,161,952.56-119,223,357.75
  减:现金的期初余额-155,753,905.8-155,753,905.8
  加:现金等价物的期末余额-0-0
  减:现金等价物的期初余额-0-0
  现金及现金等价物的净增加额--19,591,953.24--36,530,548.05
公告日期2026-04-272026-04-272025-10-302025-08-27
审计意见(境内)标准无保留意见
TOP↑