当前位置:首页 - 行情中心 - 源飞宠物(001222) - 财务分析 - 现金流量表

源飞宠物

(001222)

  

流通市值:14.94亿  总市值:25.12亿
流通股本:1.14亿   总股本:1.91亿

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1,395,045,308.94890,575,844.62479,212,734.581,728,959,898.32
  收到的税费返还33,715,570.2422,636,548.4513,176,776.2446,496,963.54
  收到其他与经营活动有关的现金9,530,874.475,005,306.22,409,309.7920,848,658.28
  经营活动现金流入小计1,438,291,753.65918,217,699.27494,798,820.611,796,305,520.14
  购买商品、接受劳务支付的现金1,027,975,433.98654,815,026.59335,077,747.591,307,002,353.99
  支付给职工以及为职工支付的现金205,925,140.72138,953,594.773,665,574.64238,578,418.09
  支付的各项税费30,831,899.8818,657,387.979,662,819.2830,659,902.96
  支付其他与经营活动有关的现金88,058,744.7958,096,960.3832,848,760.91121,205,472.59
  经营活动现金流出小计1,352,791,219.37870,522,969.64451,254,902.421,697,446,147.63
  经营活动产生的现金流量净额85,500,534.2847,694,729.6343,543,918.1998,859,372.51
二、投资活动产生的现金流量:
  收回投资收到的现金54,815,00054,815,00021,950,00060,572,448.34
  取得投资收益收到的现金356,720.45178,360.22-51,889.88
  处置固定资产、无形资产和其他长期资产收回的现金净额1,260--118,709.69
  收到的其他与投资活动有关的现金1,770,000170,000--
  投资活动现金流入小计56,942,980.4555,163,360.2221,950,00060,743,047.91
  购建固定资产、无形资产和其他长期资产支付的现金128,670,486.48105,480,103.5845,981,550.9989,661,393.8
  投资支付的现金39,181,608.5315,491,606.8115,491,606.8124,805,153.19
  支付其他与投资活动有关的现金50,048,577.5349,814,746.58-1,931,100
  投资活动现金流出小计217,900,672.54170,786,456.9761,473,157.8116,397,646.99
  投资活动产生的现金流量净额-160,957,692.09-115,623,096.75-39,523,157.8-55,654,599.08
三、筹资活动产生的现金流量:
  吸收投资收到的现金611,442102,985.5-356,667.27
  其中:子公司吸收少数股东投资收到的现金611,442102,985.5-356,667.27
  收到其他与筹资活动有关的现金---19,351,870.2
  筹资活动现金流入平衡项目00-0
  筹资活动现金流入小计611,442102,985.5-19,708,537.47
  分配股利、利润或偿付利息支付的现金3,616.12--28,257,069
  其中:子公司支付给少数股东的股利、利润3,616.12---
  支付其他与筹资活动有关的现金2,647,457.052,122,037.21215,469.156,252,997.76
  筹资活动现金流出小计2,651,073.172,122,037.21215,469.1534,510,066.76
  筹资活动产生的现金流量净额-2,039,631.17-2,019,051.71-215,469.15-14,801,529.29
四、汇率变动对现金及现金等价物的影响-3,890,685.13-3,910,828.18-4,008,388.15-10,380,775.55
五、现金及现金等价物净增加额-81,387,474.11-73,858,247.01-203,096.9118,022,468.59
  加:期初现金及现金等价物余额434,074,516.59434,074,516.59434,074,516.59416,052,048
  期末现金及现金等价物余额352,687,042.48360,216,269.58433,871,419.68434,074,516.59
补充资料:
  净利润-61,984,844.91-154,460,427.17
  资产减值准备-5,253,825.45-13,389,064.56
  固定资产和投资性房地产折旧-16,030,828.13-26,147,338.53
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-16,030,828.13-26,147,338.53
  无形资产摊销-627,427.68-1,254,855.4
  长期待摊费用摊销-187,720.91-338,332.43
  处置固定资产、无形资产和其他长期资产的损失-14,463.2--8,499.06
  固定资产报废损失-55,473.39-25,910.57
  公允价值变动损失---5,870,599.93
  财务费用-5,716,501.5--916,769.1
  投资损失-23,052.98--1,530,076.52
  递延所得税-2,130,924.5--8,711,671.69
  其中:递延所得税资产减少-1,417,132.11--8,765,168.38
    递延所得税负债增加-713,792.39-53,496.69
  存货的减少--76,628,142.73--24,486,534.69
  经营性应收项目的减少--43,021,997.68--75,605,962.01
  经营性应付项目的增加-71,838,368.84-1,117,610.76
  现金的期末余额-360,216,269.58-434,074,516.59
  减:现金的期初余额-434,074,516.59-416,052,048
  现金及现金等价物的净增加额--73,858,247.01-18,022,468.59
公告日期2026-10-302026-08-282026-04-282026-04-28
审计意见(境内)标准无保留意见
TOP↑