当前位置:首页 - 行情中心 - 金埔园林(301098) - 财务分析 - 现金流量表

金埔园林

(301098)

  

流通市值:15.19亿  总市值:18.22亿
流通股本:1.93亿   总股本:2.31亿

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343,565,589.4231,630,924.17868,471,042.99606,564,125.07
  收到的税费返还2,237.692,237.69-747.91
  收到其他与经营活动有关的现金18,652,468.883,584,991.8561,636,895.3751,793,105.36
  经营活动现金流入小计362,220,295.97235,218,153.71930,107,938.36658,357,978.34
  购买商品、接受劳务支付的现金350,385,005.7255,552,958.97667,108,764.56491,192,143.24
  支付给职工以及为职工支付的现金44,433,541.5723,854,727.93104,772,813.6468,374,801.91
  支付的各项税费18,544,308.9710,554,817.9641,114,058.2838,513,755.41
  支付其他与经营活动有关的现金54,491,703.9137,608,035.1978,182,167.12100,697,925.27
  经营活动现金流出小计467,854,560.15327,570,540.05891,177,803.6698,778,625.83
  经营活动产生的现金流量净额-105,634,264.18-92,352,386.3438,930,134.76-40,420,647.49
二、投资活动产生的现金流量:
  收回投资收到的现金--14,700,00014,700,000
  取得投资收益收到的现金2,919,900-539,675.5329,159.69
  处置固定资产、无形资产和其他长期资产收回的现金净额1,400-50,446.7739,800
  收到的其他与投资活动有关的现金165,329,585.7485,217,098.29732,079,894.73562,279,189.77
  投资活动现金流入小计168,250,885.7485,217,098.29747,370,017.03577,048,149.46
  购建固定资产、无形资产和其他长期资产支付的现金6,280,305.312,988,563.5752,995,356.4311,673,194.07
  投资支付的现金5,000,000-17,505,794.349,860,010
  支付其他与投资活动有关的现金100,035,00040,035,000625,000,000470,003,918.5
  投资活动现金流出小计111,315,305.3143,023,563.57695,501,150.77491,537,122.57
  投资活动产生的现金流量净额56,935,580.4342,193,534.7251,868,866.2685,511,026.89
三、筹资活动产生的现金流量:
  吸收投资收到的现金40,376,0002,456,00013,090,0003,990,000
  其中:子公司吸收少数股东投资收到的现金--13,090,000-
  取得借款收到的现金250,349,616.2997,226,402.77410,400,000308,375,019.73
  收到其他与筹资活动有关的现金--1,891,147.7-
  筹资活动现金流入小计290,725,616.2999,682,402.77425,381,147.7312,365,019.73
  偿还债务支付的现金289,402,761.46160,500,000474,242,373.37416,942,373.37
  分配股利、利润或偿付利息支付的现金11,119,462.362,113,432.0328,378,591.3521,907,097.89
  其中:子公司支付给少数股东的股利、利润--3,654,000-
  支付其他与筹资活动有关的现金13,321,396.74-34,706,236.67505,936.83
  筹资活动现金流出小计313,843,620.56162,613,432.03537,327,201.39439,355,408.09
  筹资活动产生的现金流量净额-23,118,004.27-62,931,029.26-111,946,053.69-126,990,388.36
四、汇率变动对现金及现金等价物的影响--0-
五、现金及现金等价物净增加额-71,816,688.02-113,089,880.88-21,147,052.67-81,900,008.96
  加:期初现金及现金等价物余额205,478,420.27205,478,420.27226,574,182.68226,578,388.34
  期末现金及现金等价物余额133,661,732.2592,388,539.39205,427,130.01144,678,379.38
补充资料:
  净利润-23,479,453.05--234,089,491.95-
  资产减值准备21,880,814.8-216,055,057.55-
  固定资产和投资性房地产折旧1,360,552.85-4,989,262.26-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧1,360,552.85-4,989,262.26-
  无形资产摊销277,794.49-596,897.4-
  长期待摊费用摊销1,017,060.66-2,268,696.8-
  处置固定资产、无形资产和其他长期资产的损失---10,978.38-
  固定资产报废损失2,263.55-1,818.89-
  公允价值变动损失-3,250--79,931.51-
  财务费用5,975,242.12-28,828,523.32-
  投资损失6,489,182.17-6,386,787.81-
  递延所得税-5,024,404.97--32,051,656.27-
  其中:递延所得税资产减少-5,101,270.86--32,007,529.56-
    递延所得税负债增加76,865.89--44,126.71-
  存货的减少-31,042,705.94-7,072,372.84-
  经营性应收项目的减少-15,293,869.23-36,893,860.24-
  经营性应付项目的增加-68,511,408.52-2,068,915.76-
  现金的期末余额133,661,732.25-205,427,130.01-
  减:现金的期初余额205,478,420.27-226,574,182.68-
  现金及现金等价物的净增加额-71,816,688.02--21,147,052.67-
公告日期2026-08-252026-04-242026-04-222025-10-29
审计意见(境内)标准无保留意见
TOP↑