当前位置:首页 - 行情中心 - 中设咨询(920873) - 财务分析 - 现金流量表

中设咨询

(920873)

  

流通市值:10.60亿  总市值:13.57亿
流通股本:1.20亿   总股本:1.53亿

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24,126,711.9134,940,675.3493,042,668.0851,420,548.64
  收到其他与经营活动有关的现金3,455,852.9310,029,671.617,553,376.524,713,162.53
  经营活动现金流入小计27,582,564.83144,970,346.95100,596,044.656,133,711.17
  购买商品、接受劳务支付的现金14,635,681.537,510,782.9128,189,305.2320,751,840.65
  支付给职工以及为职工支付的现金17,136,303.4369,326,423.7852,972,668.3637,451,589.6
  支付的各项税费994,250.735,583,633.393,722,007.042,055,640.26
  支付其他与经营活动有关的现金6,905,243.8122,029,967.217,058,617.1712,129,854.39
  经营活动现金流出小计39,671,479.47134,450,807.28101,942,597.872,388,924.9
  经营活动产生的现金流量净额-12,088,914.6410,519,539.67-1,346,553.2-16,255,213.73
二、投资活动产生的现金流量:
  取得投资收益收到的现金41,436.99812,152.42798,138.72619,986.32
  处置固定资产、无形资产和其他长期资产收回的现金净额-3,7803,7801,300
  收到的其他与投资活动有关的现金30,000,000215,000,000205,000,000145,000,000
  投资活动现金流入小计30,041,436.99215,815,932.42205,801,918.72145,621,286.32
  购建固定资产、无形资产和其他长期资产支付的现金3,136,928.8519,732,968.7913,562,494.542,633,332.76
  支付其他与投资活动有关的现金30,000,000170,000,000145,000,000115,000,000
  投资活动现金流出小计33,136,928.85189,732,968.79158,562,494.54117,633,332.76
  投资活动产生的现金流量净额-3,095,491.8626,082,963.6347,239,424.1827,987,953.56
三、筹资活动产生的现金流量:
  取得借款收到的现金4,100,00025,000,00019,000,00010,000,000
  收到其他与筹资活动有关的现金-5,350,842.195,350,842.195,350,842.19
  筹资活动现金流入小计4,100,00030,350,842.1924,350,842.1915,350,842.19
  偿还债务支付的现金8,005,833.3335,500,00035,500,00015,000,000
  分配股利、利润或偿付利息支付的现金163,486.11,227,456.931,072,545.83754,302.77
  支付其他与筹资活动有关的现金-3,337,7973,337,7973,337,797
  筹资活动现金流出小计8,169,319.4340,065,253.9339,910,342.8319,092,099.77
  筹资活动产生的现金流量净额-4,069,319.43-9,714,411.74-15,559,500.64-3,741,257.58
四、汇率变动对现金及现金等价物的影响-17,274.89-13,269.18-4,756.38-207.35
五、现金及现金等价物净增加额-19,271,000.8226,874,822.3830,328,613.967,991,274.9
  加:期初现金及现金等价物余额74,240,995.0947,366,172.7147,366,172.7147,366,172.71
  期末现金及现金等价物余额54,969,994.2774,240,995.0977,694,786.6755,357,447.61
补充资料:
  净利润--63,378,729.97--26,242,099.19
  固定资产和投资性房地产折旧-6,811,994.83-3,434,159.71
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-6,811,994.83-3,434,159.71
  无形资产摊销-672,190.97-361,597.63
  长期待摊费用摊销-1,578,024.24-839,805.18
  处置固定资产、无形资产和其他长期资产的损失-4,055.97-539.21
  财务费用-1,254,935.94-854,435.86
  投资损失--253,306.2--619,986.32
  递延所得税--4,565,693.86--693,446.55
  其中:递延所得税资产减少--4,557,842.07--708,137.23
    递延所得税负债增加--7,851.79-14,690.68
  存货的减少--991,150.45--835,185.83
  经营性应收项目的减少-36,641,699.64-13,139,484.19
  经营性应付项目的增加-21,212,847.36--1,456,258.54
  现金的期末余额-74,240,995.09-55,357,447.61
  减:现金的期初余额-47,366,172.71-47,366,172.71
  现金及现金等价物的净增加额-26,874,822.38-7,991,274.9
公告日期2026-04-232026-04-232025-10-282025-08-26
审计意见(境内)标准无保留意见
TOP↑