当前位置:首页 - 行情中心 - 启迪设计(300500) - 财务分析 - 现金流量表

启迪设计

(300500)

  

流通市值:13.69亿  总市值:14.21亿
流通股本:1.68亿   总股本:1.74亿

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613,798,647.88400,107,103.07244,286,188.821,055,592,139.75
  收到其他与经营活动有关的现金290,984,475.06269,277,694.02108,844,672.6850,899,792.4
  经营活动现金流入小计904,783,122.94669,384,797.09353,130,861.51,106,491,932.15
  购买商品、接受劳务支付的现金247,769,644.82159,283,182.84112,793,489.08463,229,455.45
  支付给职工以及为职工支付的现金276,384,210.81205,623,499.27142,559,018.6353,980,215.78
  支付的各项税费47,329,642.3131,525,292.5419,188,466.7480,607,317.27
  支付其他与经营活动有关的现金304,846,489.45282,962,555.3166,467,513.4268,888,013.53
  经营活动现金流出小计876,329,987.39679,394,529.96341,008,487.84966,705,002.03
  经营活动产生的现金流量净额28,453,135.55-10,009,732.8712,122,373.66139,786,930.12
二、投资活动产生的现金流量:
  收回投资收到的现金12,246,45510,976,45510,976,4544,906,390
  取得投资收益收到的现金---205,200
  处置固定资产、无形资产和其他长期资产收回的现金净额105,00083,50020,000191,067.19
  处置子公司及其他营业单位收到的现金净额---2,555,612.11
  投资活动现金流入小计12,351,45511,059,95510,996,4547,858,269.3
  购建固定资产、无形资产和其他长期资产支付的现金9,493,931.327,916,934.877,173,556.2267,628,584.1
  投资支付的现金1,447,5001,447,5001,425,0009,000,000
  投资活动现金流出小计10,941,431.329,364,434.878,598,556.2276,628,584.1
  投资活动产生的现金流量净额1,410,023.681,695,520.132,397,897.78-68,770,314.8
三、筹资活动产生的现金流量:
  取得借款收到的现金54,000,00054,000,00034,000,000125,173,309.22
  收到其他与筹资活动有关的现金--20,002.2927,777.85
  筹资活动现金流入小计54,000,00054,000,00034,020,002.29125,201,087.07
  偿还债务支付的现金98,838,00089,419,00039,419,000214,549,100.19
  分配股利、利润或偿付利息支付的现金6,472,169.194,379,107.182,218,288.0640,067,425.63
  其中:子公司支付给少数股东的股利、利润---2,450,000
  支付其他与筹资活动有关的现金6,652,709.562,863,493.862,534,251.289,048,777.67
  筹资活动现金流出小计111,962,878.7596,661,601.0444,171,539.34263,665,303.49
  筹资活动产生的现金流量净额-57,962,878.75-42,661,601.04-10,151,537.05-138,464,216.42
四、汇率变动对现金及现金等价物的影响---93,227.15
五、现金及现金等价物净增加额-28,099,719.52-50,975,813.784,368,734.39-67,354,373.95
  加:期初现金及现金等价物余额597,766,317.92597,766,317.92597,766,317.92665,120,691.87
  期末现金及现金等价物余额569,666,598.4546,790,504.14602,135,052.31597,766,317.92
补充资料:
  净利润-40,777,479.36--102,620,393.39
  资产减值准备-38,776,374.8-245,086,983.57
  固定资产和投资性房地产折旧-10,588,791.78-23,241,177.76
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-10,588,791.78-23,241,177.76
  无形资产摊销-3,259,263.51-6,739,522.23
  长期待摊费用摊销-796,413.54-2,297,230.45
  处置固定资产、无形资产和其他长期资产的损失-7,530-3,859,404.25
  固定资产报废损失-0-21,054,880.6
  公允价值变动损失--46,149.05--11,433.33
  财务费用-5,697,429.08-12,138,665.38
  投资损失--23,966,975.42--5,007,209.86
  递延所得税--4,263,777.79--24,499,444.61
  其中:递延所得税资产减少--4,263,777.79--24,058,564.18
    递延所得税负债增加-0--440,880.43
  存货的减少-0-4,233,829.95
  经营性应收项目的减少--83,213,018.95-82,761,132.23
  经营性应付项目的增加--1,199,422.23--138,376,432.54
  现金的期末余额-546,790,504.14-597,766,317.92
  减:现金的期初余额-597,766,317.92-665,120,691.87
  现金及现金等价物的净增加额--50,975,813.78--67,354,373.95
公告日期2026-10-282026-08-252026-04-292026-04-29
审计意见(境内)保留意见
TOP↑