当前位置:首页 - 行情中心 - 庄园牧场(002910) - 财务分析 - 现金流量表

庄园牧场

(002910)

  

流通市值:17.64亿  总市值:20.16亿
流通股本:1.71亿   总股本:1.96亿

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560,832,677.68299,661,766.981,041,281,948.61739,390,325.83
  收到其他与经营活动有关的现金15,501,603.569,774,784.9935,743,993.6338,879,372.27
  经营活动现金流入小计576,334,281.24309,436,551.971,077,025,942.24778,269,698.1
  购买商品、接受劳务支付的现金392,480,227.04212,725,259.16705,508,676.02495,135,013.45
  支付给职工以及为职工支付的现金53,437,851.1430,094,515.3899,216,210.5875,284,806.57
  支付的各项税费26,772,473.548,636,710.1340,878,053.2435,516,671.2
  支付其他与经营活动有关的现金40,296,392.8112,154,425.4891,778,677.1461,670,189.73
  经营活动现金流出小计512,986,944.53263,610,910.15937,381,616.98667,606,680.95
  经营活动产生的现金流量净额63,347,336.7145,825,641.82139,644,325.26110,663,017.15
二、投资活动产生的现金流量:
  处置固定资产、无形资产和其他长期资产收回的现金净额30,759,708.0718,405,382.3432,643,587.7428,608,758.28
  投资活动现金流入小计30,759,708.0718,405,382.3432,643,587.7428,608,758.28
  购建固定资产、无形资产和其他长期资产支付的现金68,355,761.0134,599,901.17114,722,187.7982,891,611.65
  投资活动现金流出小计68,355,761.0134,599,901.17114,722,187.7982,891,611.65
  投资活动产生的现金流量净额-37,596,052.94-16,194,518.83-82,078,600.05-54,282,853.37
三、筹资活动产生的现金流量:
  吸收投资收到的现金--400,000400,000
  其中:子公司吸收少数股东投资收到的现金--400,000400,000
  取得借款收到的现金285,373,850185,373,850938,131,491.48735,431,491.48
  收到其他与筹资活动有关的现金5,019,902.95,000,00019,204,416.224,204,416.22
  筹资活动现金流入小计290,393,752.9190,373,850957,735,907.7740,035,907.7
  偿还债务支付的现金308,761,491.48137,500,000999,614,720.71761,614,720.71
  分配股利、利润或偿付利息支付的现金14,489,030.037,574,378.6131,452,430.1221,186,235.44
  支付其他与筹资活动有关的现金2,436,988.691,314,204.484,153,352.894,027,258.42
  筹资活动现金流出小计325,687,510.2146,388,583.091,035,220,503.72786,828,214.57
  筹资活动产生的现金流量净额-35,293,757.343,985,266.91-77,484,596.02-46,792,306.87
四、汇率变动对现金及现金等价物的影响-3,651.94-3,651.94-27,870.97-1,734.48
五、现金及现金等价物净增加额-9,546,125.4773,612,737.96-19,946,741.789,586,122.43
  加:期初现金及现金等价物余额200,035,898.08200,035,898.08219,982,639.86219,982,639.86
  期末现金及现金等价物余额190,489,772.61273,648,636.04200,035,898.08229,568,762.29
补充资料:
  净利润-24,528,830.67--74,575,270.35-
  资产减值准备500,454.06-1,571,803.56-
  固定资产和投资性房地产折旧43,679,562.29-94,755,921.54-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧43,679,562.29-94,755,921.54-
  无形资产摊销1,575,316.34-3,258,958.42-
  长期待摊费用摊销682,255.94-1,616,674.86-
  处置固定资产、无形资产和其他长期资产的损失-706,948.7--107,050.71-
  固定资产报废损失23,147.66-1,256,851.69-
  公允价值变动损失-5,951,282.99-66,629,493.46-
  财务费用13,472,148.97-14,702,430.12-
  递延所得税-5,549,370.89-5,560,931.22-
  其中:递延所得税资产减少-5,309,472.07-6,331,476.32-
    递延所得税负债增加-239,898.82--770,545.1-
  存货的减少47,005,455.16-72,186.96-
  经营性应收项目的减少-7,686,624.79--45,660,770.49-
  经营性应付项目的增加-1,143,626.31-66,100,528.08-
  现金的期末余额190,489,772.61-200,035,898.08-
  减:现金的期初余额200,035,898.08-219,982,639.86-
  现金及现金等价物的净增加额-9,546,125.47--19,946,741.78-
公告日期2026-08-272026-04-292026-04-292025-10-29
审计意见(境内)标准无保留意见
TOP↑