当前位置:首页 - 行情中心 - 毓恬冠佳(301173) - 财务分析 - 现金流量表

毓恬冠佳

(301173)

  

流通市值:13.38亿  总市值:38.13亿
流通股本:3082.87万   总股本:8783.48万

现金流量表

报告期2025-12-312025-09-302025-06-302025-03-31
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1,168,466,230.53869,445,710.95497,085,958.87277,159,805.98
  收到的税费返还2,920,452.323,461,957.421,724,319.71,320,990.48
  收到其他与经营活动有关的现金59,205,762.7324,327,036.3814,254,521.2721,986,510.73
  经营活动现金流入小计1,230,592,445.58897,234,704.75513,064,799.84300,467,307.19
  购买商品、接受劳务支付的现金448,585,876.55292,224,824.87152,368,261.78102,354,852.72
  支付给职工以及为职工支付的现金249,929,585.58191,303,162.41126,321,269.1278,159,182.58
  支付的各项税费131,024,729.0496,303,416.3166,183,500.0337,897,410.37
  支付其他与经营活动有关的现金66,199,049.9855,658,285.9447,586,135.6425,461,157.94
  经营活动现金流出小计895,739,241.15635,489,689.53392,459,166.57243,872,603.61
  经营活动产生的现金流量净额334,853,204.43261,745,015.22120,605,633.2756,594,703.58
二、投资活动产生的现金流量:
  处置固定资产、无形资产和其他长期资产收回的现金净额1,485,430.731,460,194.521,274,267.5250
  收到的其他与投资活动有关的现金2,465,467,180.231,397,260,367.27924,143,327.2306,345,904.87
  投资活动现金流入小计2,466,952,610.961,398,720,561.79925,417,594.72306,345,954.87
  购建固定资产、无形资产和其他长期资产支付的现金40,161,126.0730,622,117.3129,658,305.7426,245,191.68
  投资支付的现金21,350,00021,350,000--
  支付其他与投资活动有关的现金2,987,500,0001,905,500,0001,062,000,000673,000,000
  投资活动现金流出小计3,049,011,126.071,957,472,117.311,091,658,305.74699,245,191.68
  投资活动产生的现金流量净额-582,058,515.11-558,751,555.52-166,240,711.02-392,899,236.81
三、筹资活动产生的现金流量:
  吸收投资收到的现金578,543,673.03578,543,673.03578,543,673.03578,543,673.03
  取得借款收到的现金25,345,771.6225,345,771.6225,345,771.6225,345,771.62
  收到其他与筹资活动有关的现金32,775,055.237,997,045.056,997,045.057,297,576.87
  筹资活动现金流入小计636,664,499.88611,886,489.7610,886,489.7611,187,021.52
  偿还债务支付的现金147,758,662.62147,758,662.62147,758,662.6240,018,666.67
  分配股利、利润或偿付利息支付的现金21,405,88721,449,117.5121,449,117.51992,692.23
  支付其他与筹资活动有关的现金60,952,845.3443,678,783.6452,490,346.5217,166,983.59
  筹资活动现金流出小计230,117,394.96212,886,563.77221,698,126.6558,178,342.49
  筹资活动产生的现金流量净额406,547,104.92398,999,925.93389,188,363.05553,008,679.03
五、现金及现金等价物净增加额159,341,794.24101,993,385.63343,553,285.3216,704,145.8
  加:期初现金及现金等价物余额97,620,605.1597,620,605.1597,620,605.1597,620,605.15
  期末现金及现金等价物余额256,962,399.39199,613,990.78441,173,890.45314,324,750.95
补充资料:
  净利润172,897,146.23-58,565,836.85-
  资产减值准备13,289,857.67--10,896,230.53-
  固定资产和投资性房地产折旧49,078,765.06-23,720,738.09-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧49,078,765.06-23,720,738.09-
  无形资产摊销8,436,312.97-3,851,463.42-
  长期待摊费用摊销40,381,904.21-19,097,429.05-
  处置固定资产、无形资产和其他长期资产的损失-593,708.32--520,835.04-
  固定资产报废损失444,259.22-163,444.11-
  公允价值变动损失0-0-
  财务费用4,781,399.09-2,665,687.45-
  投资损失-9,967,180.23--3,740,127.2-
  递延所得税-2,243,592.69--1,729,127.63-
  其中:递延所得税资产减少3,318,636.27-2,377,801.71-
    递延所得税负债增加-5,562,228.96--4,106,929.34-
  存货的减少16,583,171.98--468,112.72-
  经营性应收项目的减少350,376,358.95-251,979,663.14-
  经营性应付项目的增加-328,213,983.05--232,333,719.12-
  其他5,396,115.06-2,766,283.42-
  现金的期末余额256,962,399.39-441,173,890.45-
  减:现金的期初余额97,620,605.15-97,620,605.15-
  现金及现金等价物的净增加额159,341,794.24-343,553,285.3-
公告日期2026-04-012025-10-292025-08-282025-04-25
审计意见(境内)标准无保留意见
TOP↑