当前位置:首页 - 行情中心 - ST天玑(300245) - 财务分析 - 现金流量表

ST天玑

(300245)

  

流通市值:17.12亿  总市值:17.78亿
流通股本:2.94亿   总股本:3.05亿

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223,839,422.4497,234,100.38570,606,414.1435,188,284.73
  收到其他与经营活动有关的现金89,088,176.3467,605,931.02149,822,205.84104,803,525.3
  经营活动现金流入小计312,927,598.78164,840,031.4720,428,619.94539,991,810.03
  购买商品、接受劳务支付的现金166,049,670.3285,459,538.8329,553,368.82257,840,612.01
  支付给职工以及为职工支付的现金87,523,143.9443,955,102179,831,142.51144,075,194.68
  支付的各项税费2,103,592.01704,715.6626,923,233.6425,996,586.35
  支付其他与经营活动有关的现金30,490,335.9914,559,952.45240,632,440.04226,518,268.18
  经营活动现金流出小计286,166,742.26144,679,308.91776,940,185.01654,430,661.22
  经营活动产生的现金流量净额26,760,856.5220,160,722.49-56,511,565.07-114,438,851.19
二、投资活动产生的现金流量:
  收回投资收到的现金--678,333.8-
  取得投资收益收到的现金4,904,827.39442,115.678,785,101.423,565,086.52
  处置固定资产、无形资产和其他长期资产收回的现金净额3,8003,8003,145.092,945.09
  收到的其他与投资活动有关的现金680,000,000530,000,0001,485,000,000705,000,000
  投资活动现金流入小计684,908,627.39530,445,915.671,494,466,580.31708,568,031.61
  购建固定资产、无形资产和其他长期资产支付的现金12,272,305.83,098,406.2645,890,970.2722,729,067.4
  投资支付的现金--80,898,00080,800,000
  支付其他与投资活动有关的现金890,723,660800,000,0001,505,422,236.11965,000,000
  投资活动现金流出小计902,995,965.8803,098,406.261,632,211,206.381,068,529,067.4
  投资活动产生的现金流量净额-218,087,338.41-272,652,490.59-137,744,626.07-359,961,035.79
三、筹资活动产生的现金流量:
  吸收投资收到的现金400,000---
  取得借款收到的现金--50,000,00050,000,000
  筹资活动现金流入平衡项目0-00
  筹资活动现金流入小计400,000-50,000,00050,000,000
  偿还债务支付的现金50,000,000---
  分配股利、利润或偿付利息支付的现金507,888.89350,000991,666.67637,777.78
  支付其他与筹资活动有关的现金52,047,064.52669,764.6911,675,653.6610,946,718.81
  筹资活动现金流出小计102,554,953.411,019,764.6912,667,320.3311,584,496.59
  筹资活动产生的现金流量净额-102,154,953.41-1,019,764.6937,332,679.6738,415,503.41
四、汇率变动对现金及现金等价物的影响-400,452.05-306,368.64-218,412-110,797.47
五、现金及现金等价物净增加额-293,881,887.35-253,817,901.43-157,141,923.47-436,095,181.04
  加:期初现金及现金等价物余额480,619,674.13480,619,674.13637,761,597.6637,761,597.6
  期末现金及现金等价物余额186,737,786.78226,801,772.7480,619,674.13201,666,416.56
补充资料:
  净利润-47,679,195.7--31,063,595.49-
  资产减值准备2,154,643.73-955,855.87-
  固定资产和投资性房地产折旧10,336,685.53-13,950,501.89-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧10,336,685.53-13,950,501.89-
  无形资产摊销3,723,883.01-7,315,307.97-
  长期待摊费用摊销2,095,231.44-1,623,294.02-
  处置固定资产、无形资产和其他长期资产的损失-17,937.31--1,408.88-
  固定资产报废损失--176.75-
  公允价值变动损失1,027,081.99--3,149,517.59-
  财务费用838,132.39-1,318,892.72-
  投资损失-2,250,741.2--8,974,583.27-
  递延所得税1,042,938.77-2,438,362.84-
  其中:递延所得税资产减少691,403.93-2,438,362.84-
    递延所得税负债增加351,534.84---
  存货的减少-5,792,669.49-21,906,929.89-
  经营性应收项目的减少94,635,903.94--89,012,685.44-
  经营性应付项目的增加-27,621,395.53-17,889,838.29-
  其他-7,776,124.64-4,915,178.77-
  现金的期末余额186,737,786.78-480,619,674.13-
  减:现金的期初余额480,619,674.13-637,761,597.6-
  现金及现金等价物的净增加额-293,881,887.35--157,141,923.47-
公告日期2026-08-282026-04-282026-04-282025-10-27
审计意见(境内)标准无保留意见
TOP↑