当前位置:首页 - 行情中心 - 利和兴(301013) - 财务分析 - 现金流量表

利和兴

(301013)

  

流通市值:59.18亿  总市值:73.09亿
流通股本:1.89亿   总股本:2.34亿

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319,906,459.14137,777,013.14540,497,097.8437,219,691.93
  收到的税费返还10,450,563.3876,910.658,328,754.97,534,276.49
  收到其他与经营活动有关的现金5,398,869.794,964,731.1121,255,164.027,916,477.71
  经营活动现金流入小计335,755,892.31142,818,654.9570,081,016.72452,670,446.13
  购买商品、接受劳务支付的现金245,649,704.64147,354,444.86380,647,442.87340,784,014.32
  支付给职工以及为职工支付的现金75,877,797.3636,282,751.38138,103,797.0595,172,222.11
  支付的各项税费7,044,798.264,136,847.5222,748,713.617,037,446
  支付其他与经营活动有关的现金29,173,803.5113,666,575.1141,636,382.1440,578,463.88
  经营活动现金流出小计357,746,103.77201,440,618.87583,136,335.66493,572,146.31
  经营活动产生的现金流量净额-21,990,211.46-58,621,963.97-13,055,318.94-40,901,700.18
二、投资活动产生的现金流量:
  收回投资收到的现金-0270,033,000270,033,000
  取得投资收益收到的现金14,556.4714,556.47252,949.89252,949.89
  处置固定资产、无形资产和其他长期资产收回的现金净额35,00001,459,124.75110,600
  处置子公司及其他营业单位收到的现金净额-03,973.56200,000
  收到的其他与投资活动有关的现金-0200,000-
  投资活动现金流入小计49,556.4714,556.47271,949,048.2270,596,549.89
  购建固定资产、无形资产和其他长期资产支付的现金9,519,442.984,407,803.2447,401,285.6230,297,061.26
  投资支付的现金10,000,00010,000,000284,033,000274,033,000
  取得子公司及其他营业单位支付的现金68,592.2601,951,725.091,966,707.9
  支付其他与投资活动有关的现金3,750,0000--
  投资活动现金流出小计23,338,035.2414,407,803.24333,386,010.71306,296,769.16
  投资活动产生的现金流量净额-23,288,478.77-14,393,246.77-61,436,962.51-35,700,219.27
三、筹资活动产生的现金流量:
  吸收投资收到的现金-01,000,0001,000,000
  其中:子公司吸收少数股东投资收到的现金-01,000,000-
  取得借款收到的现金299,152,193.61115,920,000293,292,667.48225,145,273.32
  收到其他与筹资活动有关的现金15,000,00031,649,393.6154,073,300-
  筹资活动现金流入小计314,152,193.61147,569,393.61348,365,967.48226,145,273.32
  偿还债务支付的现金161,822,032.5230,300,000246,009,461.59139,123,531.73
  分配股利、利润或偿付利息支付的现金5,895,634.862,851,672.7123,354,092.4224,971,244.54
  支付其他与筹资活动有关的现金38,276,009.8614,051,517.7919,467,782.3111,780,262.61
  筹资活动现金流出小计205,993,677.2447,203,190.5288,831,336.32175,875,038.88
  筹资活动产生的现金流量净额108,158,516.37100,366,203.1159,534,631.1650,270,234.44
四、汇率变动对现金及现金等价物的影响-37,693.13-2,153.27-70.56-7,823.86
五、现金及现金等价物净增加额62,842,133.0127,348,839.1-14,957,720.85-26,339,508.87
  加:期初现金及现金等价物余额43,111,277.343,111,277.358,068,998.1558,068,998.15
  期末现金及现金等价物余额105,953,410.3170,460,116.443,111,277.331,729,489.28
补充资料:
  净利润-37,574,617.62--168,523,621.13-
  资产减值准备80,262.91-40,751,653.13-
  固定资产和投资性房地产折旧20,454,687.31-36,239,613.51-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧20,454,687.31-36,239,613.51-
  无形资产摊销375,076.56-632,893.14-
  长期待摊费用摊销4,702,548.3-10,715,790.75-
  处置固定资产、无形资产和其他长期资产的损失--2,424,114.88-
  固定资产报废损失9,360.93-16,098.37-
  财务费用8,817,680.2-15,078,132.3-
  投资损失-14,517.32--252,949.89-
  递延所得税-10,459,572.28--11,948,506.23-
  其中:递延所得税资产减少-10,080,506.81--14,329,666.93-
    递延所得税负债增加-379,065.47-2,381,160.7-
  存货的减少-54,114,465.94--81,687,527.67-
  经营性应收项目的减少-20,390,415.49-88,632,644.77-
  经营性应付项目的增加57,484,567.31-32,961,062.12-
  现金的期末余额105,953,410.31-43,111,277.3-
  减:现金的期初余额43,111,277.3-58,068,998.15-
  现金及现金等价物的净增加额62,842,133.01--14,957,720.85-
公告日期2026-08-252026-04-272026-04-272025-10-24
审计意见(境内)标准无保留意见
TOP↑