当前位置:首页 - 行情中心 - 中科磁业(301141) - 财务分析 - 现金流量表

中科磁业

(301141)

  

流通市值:16.51亿  总市值:45.99亿
流通股本:4451.26万   总股本:1.24亿

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352,858,651.89159,965,099.53618,794,083.17454,716,440.41
  收到的税费返还15,232,154.612,098,906.514,646,732.923,721,812.54
  收到其他与经营活动有关的现金22,112,886.472,755,183.9773,618,612.6379,527,537.37
  经营活动现金流入小计390,203,692.96174,819,190707,059,428.72537,965,790.32
  购买商品、接受劳务支付的现金408,465,705.58202,048,382.75581,289,987.02444,742,236.68
  支付给职工以及为职工支付的现金63,698,152.7630,856,074.77113,879,835.1384,502,538.43
  支付的各项税费10,569,534.293,022,545.139,418,696.7110,014,915.22
  支付其他与经营活动有关的现金17,160,636.546,277,858.3173,718,634.5943,371,761.23
  经营活动现金流出小计499,894,029.17242,204,860.96778,307,153.45582,631,451.56
  经营活动产生的现金流量净额-109,690,336.21-67,385,670.96-71,247,724.73-44,665,661.24
二、投资活动产生的现金流量:
  收回投资收到的现金45,000,00035,000,0001,147,480,047.58821,691,850.95
  取得投资收益收到的现金43,055.6326,617.27--
  处置固定资产、无形资产和其他长期资产收回的现金净额79,740-827,313.32168,500
  收到的其他与投资活动有关的现金--524,958.3534,497,381.63-
  投资活动现金流入小计45,122,795.6334,501,658.921,182,804,742.53821,860,350.95
  购建固定资产、无形资产和其他长期资产支付的现金82,912,493.3151,786,724.36242,767,177.17182,094,683.24
  投资支付的现金55,000,00035,000,000795,000,000545,000,000
  投资活动现金流出小计137,912,493.3186,786,724.361,037,767,177.17727,094,683.24
  投资活动产生的现金流量净额-92,789,697.68-52,285,065.44145,037,565.3694,765,667.71
三、筹资活动产生的现金流量:
  吸收投资收到的现金--4,500,0004,500,000
  其中:子公司吸收少数股东投资收到的现金--4,500,0004,500,000
  取得借款收到的现金111,958,583.5767,141,684.0781,203,573.2922,200,424.68
  收到其他与筹资活动有关的现金--4,450,0004,450,000
  筹资活动现金流入小计111,958,583.5767,141,684.0790,153,573.2931,150,424.68
  分配股利、利润或偿付利息支付的现金26,300,281.93590,507.7912,890,730.3414,535,531.56
  支付其他与筹资活动有关的现金87,087.160,063.551,748,530.882,490,947.98
  筹资活动现金流出小计26,387,369.03650,571.3414,639,261.2217,026,479.54
  筹资活动产生的现金流量净额85,571,214.5466,491,112.7375,514,312.0714,123,945.14
四、汇率变动对现金及现金等价物的影响-2,442,761.92-1,281,595.68-4,768,056.53-492,597.66
五、现金及现金等价物净增加额-119,351,581.27-54,461,219.35144,536,096.1763,731,353.95
  加:期初现金及现金等价物余额370,212,949.45370,212,949.45225,676,853.28225,676,853.28
  期末现金及现金等价物余额250,861,368.18315,751,730.1370,212,949.45289,408,207.23
补充资料:
  净利润7,495,048.56-31,773,248.1-
  资产减值准备17,063,151.47-9,783,742-
  固定资产和投资性房地产折旧27,056,362.76-37,488,008.78-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧27,056,362.76-37,488,008.78-
  无形资产摊销950,905.44-1,491,601.38-
  长期待摊费用摊销2,680,371.04-4,085,555.05-
  处置固定资产、无形资产和其他长期资产的损失251,370.04-655,545.22-
  固定资产报废损失0-43,395.97-
  公允价值变动损失-36,438.36--1,825,342.24-
  财务费用4,328,298.39-2,058,379.3-
  投资损失263,641.99--2,483,310.95-
  递延所得税-1,320,476.39--8,679,744.24-
  其中:递延所得税资产减少-2,166,559.12--9,976,872.11-
    递延所得税负债增加846,082.73-1,297,127.87-
  存货的减少-113,439,412.87--111,710,248.65-
  经营性应收项目的减少-140,672,137.24--185,984,669-
  经营性应付项目的增加101,716,608.65-125,745,178.5-
  其他-17,450,614.18-24,705,531.03-
  现金的期末余额250,861,368.18-370,212,949.45-
  减:现金的期初余额370,212,949.45-225,676,853.28-
  现金及现金等价物的净增加额-119,351,581.27-144,536,096.17-
公告日期2026-08-282026-04-252026-04-252025-10-29
审计意见(境内)标准无保留意见
TOP↑