当前位置:首页 - 行情中心 - 恒辉安防(300952) - 财务分析 - 现金流量表

恒辉安防

(300952)

  

流通市值:24.50亿  总市值:39.79亿
流通股本:1.49亿   总股本:2.41亿

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689,247,658.1343,546,714.761,335,664,897.43977,388,447.67
  收到的税费返还69,004,855.7242,462,455.3398,225,294.8475,165,693.59
  收到其他与经营活动有关的现金31,255,609.429,712,723.8819,770,480.9420,066,189.87
  经营活动现金流入小计789,508,123.22415,721,893.971,453,660,673.211,072,620,331.13
  购买商品、接受劳务支付的现金539,724,789.32259,947,778.91900,579,887.57705,444,873.76
  支付给职工以及为职工支付的现金133,815,451.4868,667,064.07233,771,632.58170,515,080.77
  支付的各项税费19,491,523.1214,598,330.6133,433,387.8629,396,444.39
  支付其他与经营活动有关的现金31,529,969.4314,963,596.4787,028,913.9250,000,112.78
  经营活动现金流出小计724,561,733.35358,176,770.061,254,813,821.93955,356,511.7
  经营活动产生的现金流量净额64,946,389.8757,545,123.91198,846,851.28117,263,819.43
二、投资活动产生的现金流量:
  收回投资收到的现金204,000,000111,000,000482,972,425.05367,000,000
  取得投资收益收到的现金514,297.64271,089.95-1,797,948.72
  处置固定资产、无形资产和其他长期资产收回的现金净额248,800218,800357,493.36131,834
  收到的其他与投资活动有关的现金2,202,099.01-230,028.8230,012.8
  投资活动现金流入小计206,965,196.65111,489,889.95483,559,947.21369,159,795.52
  购建固定资产、无形资产和其他长期资产支付的现金197,181,976.41130,587,046.37580,106,432.13452,584,991.15
  投资支付的现金176,000,000110,000,000368,751,500225,000,000
  支付其他与投资活动有关的现金--2,275,750-
  投资活动现金流出小计373,181,976.41240,587,046.37951,133,682.13677,584,991.15
  投资活动产生的现金流量净额-166,216,779.76-129,097,156.42-467,573,734.92-308,425,195.63
三、筹资活动产生的现金流量:
  吸收投资收到的现金32,843,022-16,101,60016,101,600
  其中:子公司吸收少数股东投资收到的现金--16,101,600-
  取得借款收到的现金460,851,503.8170,744,368.77559,836,813.69507,000,000
  收到其他与筹资活动有关的现金1,049,22133,390,7046,521,902.44-
  筹资活动现金流入小计494,743,746.8204,135,072.77582,460,316.13523,101,600
  偿还债务支付的现金406,290,891.44120,950,000262,105,000149,000,000
  分配股利、利润或偿付利息支付的现金44,614,140.383,427,783.8650,872,714.2746,532,535.65
  其中:子公司支付给少数股东的股利、利润--2,454,653.08-
  支付其他与筹资活动有关的现金286,840.46106,36361,079,616.3745,761,034.36
  筹资活动现金流出小计451,191,872.28124,484,146.86374,057,330.64241,293,570.01
  筹资活动产生的现金流量净额43,551,874.5279,650,925.91208,402,985.49281,808,029.99
四、汇率变动对现金及现金等价物的影响-6,556,334.75-3,389,017.125,363,770.042,389,311.79
五、现金及现金等价物净增加额-64,274,850.124,709,876.28-54,960,128.1193,035,965.58
  加:期初现金及现金等价物余额217,544,973.68217,544,973.68272,505,101.79272,505,101.79
  期末现金及现金等价物余额153,270,123.56222,254,849.96217,544,973.68365,541,067.37
补充资料:
  净利润20,345,647.2-107,800,567.36-
  资产减值准备1,728,179.91-1,860,070.71-
  固定资产和投资性房地产折旧60,503,075.48-99,945,443.52-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧60,503,075.48-99,945,443.52-
  无形资产摊销3,600,281.94-6,217,667.32-
  长期待摊费用摊销150,657.98-448,111.25-
  处置固定资产、无形资产和其他长期资产的损失-123,771.61--51,190.92-
  固定资产报废损失23,175.79-73,809.64-
  公允价值变动损失-151,986.3---
  财务费用11,753,811.4-1,243,215.12-
  投资损失-144,824.56--170,257.26-
  递延所得税-6,363,666.79-5,345,794.66-
  其中:递延所得税资产减少-6,369,585.54-234,849.36-
    递延所得税负债增加5,918.75-5,110,945.3-
  存货的减少-100,142,315.53--65,327,419.65-
  经营性应收项目的减少-13,433,887.64--30,484,139.03-
  经营性应付项目的增加86,863,538.14-75,028,905.48-
  其他---3,988,658.46-
  现金的期末余额153,270,123.56-217,544,973.68-
  减:现金的期初余额217,544,973.68-272,505,101.79-
  现金及现金等价物的净增加额-64,274,850.12--54,960,128.11-
公告日期2026-08-262026-04-272026-04-222025-10-23
审计意见(境内)标准无保留意见
TOP↑