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:8.70亿  总市值:24.79亿
流通股本:3082.87万   总股本:8783.48万

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791,211,923.79491,182,161.53289,235,738.381,168,466,230.53
  收到的税费返还3,621,583.363,335,652.821,277,652.872,920,452.32
  收到其他与经营活动有关的现金10,674,6213,054,302.772,166,484.1559,205,762.73
  经营活动现金流入小计805,508,128.15497,572,117.12292,679,875.41,230,592,445.58
  购买商品、接受劳务支付的现金187,430,519.95119,640,722.5571,093,558.06448,585,876.55
  支付给职工以及为职工支付的现金183,413,448.36122,588,492.9164,161,441.97249,929,585.58
  支付的各项税费82,403,080.853,103,758.8336,173,013.61131,024,729.04
  支付其他与经营活动有关的现金31,209,191.9423,815,860.958,744,205.766,199,049.98
  经营活动现金流出小计484,456,241.05319,148,835.24180,172,219.34895,739,241.15
  经营活动产生的现金流量净额321,051,887.1178,423,281.88112,507,656.06334,853,204.43
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200,253198,832135,9571,485,430.73
  收到的其他与投资活动有关的现金2,288,445,898.941,334,791,365.69679,975,520.352,465,467,180.23
  投资活动现金流入小计2,288,646,151.941,334,990,197.69680,111,477.352,466,952,610.96
  购建固定资产、无形资产和其他长期资产支付的现金27,589,131.9523,754,612.7115,541,254.7840,161,126.07
  投资支付的现金23,000,00023,000,000-21,350,000
  支付其他与投资活动有关的现金2,596,500,0001,550,000,000750,000,0002,987,500,000
  投资活动现金流出小计2,647,089,131.951,596,754,612.71765,541,254.783,049,011,126.07
  投资活动产生的现金流量净额-358,442,980.01-261,764,415.02-85,429,777.43-582,058,515.11
三、筹资活动产生的现金流量:
  吸收投资收到的现金-0-578,543,673.03
  取得借款收到的现金-0-25,345,771.62
  收到其他与筹资活动有关的现金200,000208,75030,842.5232,775,055.23
  筹资活动现金流入小计200,000208,75030,842.52636,664,499.88
  偿还债务支付的现金-0-147,758,662.62
  分配股利、利润或偿付利息支付的现金32,147,526.5532,306,663.81-21,405,887
  支付其他与筹资活动有关的现金58,915,393.0425,291,550.153,084,610.860,952,845.34
  筹资活动现金流出小计91,062,919.5957,598,213.963,084,610.8230,117,394.96
  筹资活动产生的现金流量净额-90,862,919.59-57,389,463.96-3,053,768.28406,547,104.92
五、现金及现金等价物净增加额-128,254,012.5-140,730,597.124,024,110.35159,341,794.24
  加:期初现金及现金等价物余额256,962,399.39256,962,399.39256,962,399.3997,620,605.15
  期末现金及现金等价物余额128,708,386.89116,231,802.29280,986,509.74256,962,399.39
补充资料:
  净利润-57,620,473.19-172,897,146.23
  资产减值准备--9,912,509.49-13,289,857.67
  固定资产和投资性房地产折旧-24,600,293-49,078,765.06
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-24,600,293-49,078,765.06
  无形资产摊销-4,603,733.32-8,436,312.97
  长期待摊费用摊销-14,379,801.46-40,381,904.21
  处置固定资产、无形资产和其他长期资产的损失-58,633.7--593,708.32
  固定资产报废损失-27,371.36-444,259.22
  公允价值变动损失---0
  财务费用-2,021,270.28-4,781,399.09
  投资损失--4,791,365.69--9,967,180.23
  递延所得税-1,485,514.96--2,243,592.69
  其中:递延所得税资产减少-2,826,791.67-3,318,636.27
    递延所得税负债增加--1,341,276.71--5,562,228.96
  存货的减少-2,033,376.73-16,583,171.98
  经营性应收项目的减少-151,353,355.96-350,376,358.95
  经营性应付项目的增加--75,666,110.02--328,213,983.05
  其他-3,941,962.92-5,396,115.06
  现金的期末余额-116,231,802.29-256,962,399.39
  减:现金的期初余额-256,962,399.39-97,620,605.15
  现金及现金等价物的净增加额--140,730,597.1-159,341,794.24
公告日期2026-10-282026-08-272026-04-232026-04-01
审计意见(境内)标准无保留意见
TOP↑