当前位置:首页 - 行情中心 - 天禄科技(301045) - 财务分析 - 现金流量表

天禄科技

(301045)

  

流通市值:36.71亿  总市值:44.65亿
流通股本:9070.28万   总股本:1.10亿

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411,227,512.68270,750,144.67135,804,379.78593,998,379.1
  收到的税费返还2,008,590.441,148,159.59-8,338,761.35
  收到其他与经营活动有关的现金10,434,547.078,495,504.017,193,386.8769,697,654.39
  经营活动现金流入小计423,670,650.19280,393,808.27142,997,766.65672,034,794.84
  购买商品、接受劳务支付的现金286,974,013.71196,377,101.0179,055,399.97371,984,435.32
  支付给职工以及为职工支付的现金102,274,762.9369,453,018.8635,265,533.92123,023,278.82
  支付的各项税费13,830,829.068,925,394.014,574,495.4415,755,988.26
  支付其他与经营活动有关的现金27,798,124.4219,009,787.339,620,807.6150,065,816.68
  经营活动现金流出小计430,877,730.12293,765,301.21128,516,236.94560,829,519.08
  经营活动产生的现金流量净额-7,207,079.93-13,371,492.9414,481,529.71111,205,275.76
二、投资活动产生的现金流量:
  收回投资收到的现金727,565,999.98557,000,000220,000,000729,339,600
  取得投资收益收到的现金4,222,221.843,076,727.171,326,517.177,351,267.6
  处置固定资产、无形资产和其他长期资产收回的现金净额320,980214,32053,5801,097,656
  投资活动现金流入小计732,109,201.82560,291,047.17221,380,097.17737,788,523.6
  购建固定资产、无形资产和其他长期资产支付的现金304,299,445.7189,199,577.7261,315,478.03209,782,408.37
  投资支付的现金647,395,777.77482,395,777.77255,395,777.77669,375,800
  投资活动现金流出小计951,695,223.47671,595,355.49316,711,255.8879,158,208.37
  投资活动产生的现金流量净额-219,586,021.65-111,304,308.32-95,331,158.63-141,369,684.77
三、筹资活动产生的现金流量:
  吸收投资收到的现金30,000,00030,000,00030,000,00080,000,000
  其中:子公司吸收少数股东投资收到的现金30,000,00030,000,00030,000,00080,000,000
  取得借款收到的现金102,963,17627,000,000-58,000,000
  收到其他与筹资活动有关的现金554,009.15164,476.415,418.471,204,014.06
  筹资活动现金流入小计133,517,185.1557,164,476.4130,005,418.47139,204,014.06
  偿还债务支付的现金56,500,00025,400,00020,000,00050,000,000
  分配股利、利润或偿付利息支付的现金13,290,997.112,508,867.47669,836.118,686,641.51
  支付其他与筹资活动有关的现金2,132,224.511,288,822.63647,222.616,294,971.59
  筹资活动现金流出小计71,923,221.6139,197,690.121,317,058.7264,981,613.1
  筹资活动产生的现金流量净额61,593,963.5417,966,786.318,688,359.7574,222,400.96
四、汇率变动对现金及现金等价物的影响-3,965,426.66-2,692,959.13-1,478,491.17-929,264.07
五、现金及现金等价物净增加额-169,164,564.7-109,401,974.08-73,639,760.3443,128,727.88
  加:期初现金及现金等价物余额390,974,035.71390,974,035.71390,974,035.71347,845,307.83
  期末现金及现金等价物余额221,809,471.01281,572,061.63317,334,275.37390,974,035.71
补充资料:
  净利润-9,156,480.29-26,911,893.68
  资产减值准备-4,833,660.24-5,694,051.88
  固定资产和投资性房地产折旧-14,639,376.29-24,456,800.63
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-14,639,376.29-24,456,800.63
  无形资产摊销-535,127.65-974,072.54
  长期待摊费用摊销-537,469.71-3,478,593.64
  处置固定资产、无形资产和其他长期资产的损失--8,487.16--4,674.87
  固定资产报废损失-6,232.9-41,407.34
  公允价值变动损失--215,337.54--1,378,973.12
  财务费用-4,225,649.97-2,748,632.43
  投资损失--2,131,118.7--9,034,020.98
  递延所得税--141,453.31-1,138,580.98
  其中:递延所得税资产减少--739,898.44-1,320,565.23
    递延所得税负债增加-598,445.13--181,984.25
  存货的减少--32,840,436.29-32,188,522.04
  经营性应收项目的减少-12,656,876.4-9,904,611.78
  经营性应付项目的增加--25,599,484.99-12,104,844.4
  其他----2,514,120
  现金的期末余额-281,572,061.63-390,974,035.71
  减:现金的期初余额-390,974,035.71-347,845,307.83
  现金及现金等价物的净增加额--109,401,974.08-43,128,727.88
公告日期2026-10-282026-08-262026-04-242026-04-24
审计意见(境内)标准无保留意见
TOP↑