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:8.35亿  总市值:10.69亿
流通股本:1.20亿   总股本:1.53亿

现金流量表

报告期2026-06-302026-03-312025-12-312025-09-30
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43,196,59424,126,711.9134,940,675.3493,042,668.08
  收到其他与经营活动有关的现金5,908,446.493,455,852.9310,029,671.617,553,376.52
  经营活动现金流入小计49,105,040.4927,582,564.83144,970,346.95100,596,044.6
  购买商品、接受劳务支付的现金22,065,899.6114,635,681.537,510,782.9128,189,305.23
  支付给职工以及为职工支付的现金42,171,588.4617,136,303.4369,326,423.7852,972,668.36
  支付的各项税费1,706,505.51994,250.735,583,633.393,722,007.04
  支付其他与经营活动有关的现金12,982,450.576,905,243.8122,029,967.217,058,617.17
  经营活动现金流出小计78,926,444.1539,671,479.47134,450,807.28101,942,597.8
  经营活动产生的现金流量净额-29,821,403.66-12,088,914.6410,519,539.67-1,346,553.2
二、投资活动产生的现金流量:
  取得投资收益收到的现金86,053.4341,436.99812,152.42798,138.72
  处置固定资产、无形资产和其他长期资产收回的现金净额421-3,7803,780
  收到的其他与投资活动有关的现金65,000,00030,000,000215,000,000205,000,000
  投资活动现金流入小计65,086,474.4330,041,436.99215,815,932.42205,801,918.72
  购建固定资产、无形资产和其他长期资产支付的现金7,645,632.323,136,928.8519,732,968.7913,562,494.54
  支付其他与投资活动有关的现金50,000,00030,000,000170,000,000145,000,000
  投资活动现金流出小计57,645,632.3233,136,928.85189,732,968.79158,562,494.54
  投资活动产生的现金流量净额7,440,842.11-3,095,491.8626,082,963.6347,239,424.18
三、筹资活动产生的现金流量:
  取得借款收到的现金12,100,0004,100,00025,000,00019,000,000
  收到其他与筹资活动有关的现金--5,350,842.195,350,842.19
  筹资活动现金流入小计12,100,0004,100,00030,350,842.1924,350,842.19
  偿还债务支付的现金9,100,0008,005,833.3335,500,00035,500,000
  分配股利、利润或偿付利息支付的现金341,761.1163,486.11,227,456.931,072,545.83
  支付其他与筹资活动有关的现金--3,337,7973,337,797
  筹资活动现金流出小计9,441,761.18,169,319.4340,065,253.9339,910,342.83
  筹资活动产生的现金流量净额2,658,238.9-4,069,319.43-9,714,411.74-15,559,500.64
四、汇率变动对现金及现金等价物的影响-18,639.41-17,274.89-13,269.18-4,756.38
五、现金及现金等价物净增加额-19,740,962.06-19,271,000.8226,874,822.3830,328,613.96
  加:期初现金及现金等价物余额74,240,995.0974,240,995.0947,366,172.7147,366,172.71
  期末现金及现金等价物余额54,500,033.0354,969,994.2774,240,995.0977,694,786.67
补充资料:
  净利润-26,030,455.53--63,378,729.97-
  固定资产和投资性房地产折旧4,142,869.71-6,811,994.83-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧4,142,869.71-6,811,994.83-
  无形资产摊销340,506.71-672,190.97-
  长期待摊费用摊销582,704.58-1,578,024.24-
  处置固定资产、无形资产和其他长期资产的损失4,519.37-4,055.97-
  公允价值变动损失2,007.2---
  财务费用291,307.6-1,254,935.94-
  投资损失231,648.88--253,306.2-
  递延所得税-1,050,064.96--4,565,693.86-
  其中:递延所得税资产减少-1,046,010.84--4,557,842.07-
    递延所得税负债增加-4,054.12--7,851.79-
  存货的减少1,039,767.43--991,150.45-
  经营性应收项目的减少5,009,656.38-36,641,699.64-
  经营性应付项目的增加-12,624,482.54-21,212,847.36-
  现金的期末余额54,500,033.03-74,240,995.09-
  减:现金的期初余额74,240,995.09-47,366,172.71-
  现金及现金等价物的净增加额-19,740,962.06-26,874,822.38-
公告日期2026-08-242026-04-232026-04-232025-10-28
审计意见(境内)标准无保留意见
TOP↑