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:65.93亿  总市值:80.19亿
流通股本:9070.28万   总股本:1.10亿

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270,750,144.67135,804,379.78593,998,379.1443,478,092.23
  收到的税费返还1,148,159.59-8,338,761.356,965,906.61
  收到其他与经营活动有关的现金8,495,504.017,193,386.8769,697,654.3965,453,018.2
  经营活动现金流入小计280,393,808.27142,997,766.65672,034,794.84515,897,017.04
  购买商品、接受劳务支付的现金196,377,101.0179,055,399.97371,984,435.32290,805,382.21
  支付给职工以及为职工支付的现金69,453,018.8635,265,533.92123,023,278.8293,352,217
  支付的各项税费8,925,394.014,574,495.4415,755,988.2611,326,229.32
  支付其他与经营活动有关的现金19,009,787.339,620,807.6150,065,816.6829,802,806.77
  经营活动现金流出小计293,765,301.21128,516,236.94560,829,519.08425,286,635.3
  经营活动产生的现金流量净额-13,371,492.9414,481,529.71111,205,275.7690,610,381.74
二、投资活动产生的现金流量:
  收回投资收到的现金557,000,000220,000,000729,339,600337,339,600
  取得投资收益收到的现金3,076,727.171,326,517.177,351,267.61,891,432.65
  处置固定资产、无形资产和其他长期资产收回的现金净额214,32053,5801,097,6566,296
  投资活动现金流入小计560,291,047.17221,380,097.17737,788,523.6339,237,328.65
  购建固定资产、无形资产和其他长期资产支付的现金189,199,577.7261,315,478.03209,782,408.37128,518,308.47
  投资支付的现金482,395,777.77255,395,777.77669,375,800439,375,800
  投资活动现金流出小计671,595,355.49316,711,255.8879,158,208.37567,894,108.47
  投资活动产生的现金流量净额-111,304,308.32-95,331,158.63-141,369,684.77-228,656,779.82
三、筹资活动产生的现金流量:
  吸收投资收到的现金30,000,00030,000,00080,000,00080,000,000
  其中:子公司吸收少数股东投资收到的现金30,000,00030,000,00080,000,00080,000,000
  取得借款收到的现金27,000,000-58,000,00098,000,000
  收到其他与筹资活动有关的现金164,476.415,418.471,204,014.061,179,824.22
  筹资活动现金流入小计57,164,476.4130,005,418.47139,204,014.06179,179,824.22
  偿还债务支付的现金25,400,00020,000,00050,000,00090,000,000
  分配股利、利润或偿付利息支付的现金12,508,867.47669,836.118,686,641.517,980,832.9
  支付其他与筹资活动有关的现金1,288,822.63647,222.616,294,971.595,221,882.26
  筹资活动现金流出小计39,197,690.121,317,058.7264,981,613.1103,202,715.16
  筹资活动产生的现金流量净额17,966,786.318,688,359.7574,222,400.9675,977,109.06
四、汇率变动对现金及现金等价物的影响-2,692,959.13-1,478,491.17-929,264.07-177,685.4
五、现金及现金等价物净增加额-109,401,974.08-73,639,760.3443,128,727.88-62,246,974.42
  加:期初现金及现金等价物余额390,974,035.71390,974,035.71347,845,307.83347,845,307.83
  期末现金及现金等价物余额281,572,061.63317,334,275.37390,974,035.71285,598,333.41
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2026-08-262026-04-242026-04-242025-10-30
审计意见(境内)标准无保留意见
TOP↑