当前位置:首页 - 行情中心 - 美心翼申(920833) - 财务分析 - 现金流量表

美心翼申

(920833)

  

流通市值:8.37亿  总市值:11.06亿
流通股本:8664.30万   总股本:1.15亿

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282,960,910.4183,047,752.2192,879,853.71404,495,477.81
  收到的税费返还6,083,527.313,223,628.12,135,989.8911,419,588.86
  收到其他与经营活动有关的现金5,524,686.021,619,462.85962,928.5213,940,015.29
  经营活动现金流入小计294,569,123.73187,890,843.1695,978,772.12429,855,081.96
  购买商品、接受劳务支付的现金121,497,930.7579,934,87941,417,965.56176,439,416.75
  支付给职工以及为职工支付的现金76,216,932.6152,627,864.6428,044,486.61106,848,084.32
  支付的各项税费10,879,700.489,409,922.333,735,678.214,674,579.82
  支付其他与经营活动有关的现金18,028,745.0411,379,948.986,228,547.628,097,329.13
  经营活动现金流出小计226,623,308.88153,352,614.9579,426,677.97326,059,410.02
  经营活动产生的现金流量净额67,945,814.8534,538,228.2116,552,094.15103,795,671.94
二、投资活动产生的现金流量:
  收回投资收到的现金190,000,000120,000,00060,000,000171,432,615.45
  取得投资收益收到的现金902,024.66649,723.29391,260.28-
  处置固定资产、无形资产和其他长期资产收回的现金净额170,422126,04228,25237,889
  收到的其他与投资活动有关的现金---6,001,118.05
  投资活动现金流入小计191,072,446.66120,775,765.2960,419,512.28177,471,622.5
  购建固定资产、无形资产和其他长期资产支付的现金44,916,062.5836,522,390.5918,615,748.2546,690,817.74
  投资支付的现金150,000,000120,000,00070,000,000145,000,000
  投资活动现金流出小计194,916,062.58156,522,390.5988,615,748.25191,690,817.74
  投资活动产生的现金流量净额-3,843,615.92-35,746,625.3-28,196,235.97-14,219,195.24
三、筹资活动产生的现金流量:
  取得借款收到的现金92,981,102.3280,767,043.522,000,00027,698,576.25
  筹资活动现金流入小计92,981,102.3280,767,043.522,000,00027,698,576.25
  偿还债务支付的现金69,004,829.469,004,829.433,436,320.2853,104,314.86
  分配股利、利润或偿付利息支付的现金9,423,804.188,764,334.4228,349.3830,021,031.36
  支付其他与筹资活动有关的现金29,175,029.0529,175,029.05913,360.81,129,631.57
  筹资活动现金流出小计107,603,662.63106,944,192.8534,578,030.4684,254,977.79
  筹资活动产生的现金流量净额-14,622,560.31-26,177,149.33-32,578,030.46-56,556,401.54
四、汇率变动对现金及现金等价物的影响-2,993,396.92-1,503,797.58-1,258,603.24220,856.33
五、现金及现金等价物净增加额46,486,241.7-28,889,344-45,480,775.5233,240,931.49
  加:期初现金及现金等价物余额113,389,916.93113,389,916.93113,389,916.9380,148,985.44
  期末现金及现金等价物余额159,876,158.6384,500,572.9367,909,141.41113,389,916.93
补充资料:
  净利润-1,509,487.47-28,919,561.11
  资产减值准备-4,607,023.07-7,744,805.12
  固定资产和投资性房地产折旧-18,369,904.35-34,306,501.65
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-18,369,904.35-34,306,501.65
  无形资产摊销-1,436,314.44-2,046,141.6
  长期待摊费用摊销-515,211.71-1,593,713.26
  处置固定资产、无形资产和其他长期资产的损失-218,028.49--42,081.11
  固定资产报废损失-56,929.8-12,559.22
  公允价值变动损失--174,907.78--15,187.55
  财务费用-2,063,488.35-5,389,404.9
  投资损失-169,492.31-2,380,467.36
  递延所得税--2,641,251.57--604,532.31
  其中:递延所得税资产减少--1,050,059.58--1,001,450.09
    递延所得税负债增加--1,591,191.99-396,917.78
  存货的减少-8,319,364.68--23,847,263.24
  经营性应收项目的减少--30,575,273.05--1,161,424.68
  经营性应付项目的增加-30,664,415.94-46,323,777.71
  现金的期末余额-84,500,572.93-113,389,916.93
  减:现金的期初余额-113,389,916.93-80,148,985.44
  现金及现金等价物的净增加额--28,889,344-33,240,931.49
公告日期2026-10-272026-08-282026-04-242026-04-22
审计意见(境内)标准无保留意见
TOP↑