当前位置:首页 - 行情中心 - 光庭信息(301221) - 财务分析 - 现金流量表

光庭信息

(301221)

  

流通市值:23.43亿  总市值:34.47亿
流通股本:8934.08万   总股本:1.31亿

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541,479,170.46383,247,790.87192,803,448.95766,348,447.89
  收到的税费返还3,864,556.691,336,306.83784,974.612,086,709.69
  收到其他与经营活动有关的现金30,633,304.018,708,381.314,577,275.4668,085,925.93
  经营活动现金流入小计575,977,031.16393,292,479.01198,165,699.02836,521,083.51
  购买商品、接受劳务支付的现金93,530,231.3566,096,581.6341,025,470.29101,926,270.82
  支付给职工以及为职工支付的现金427,073,302.77286,059,461.39154,072,503.85456,807,335.31
  支付的各项税费64,647,937.9539,416,880.3426,500,216.8930,660,944.78
  支付其他与经营活动有关的现金88,411,088.1866,112,286.5122,706,419.2379,253,527
  经营活动现金流出小计673,662,560.25457,685,209.87244,304,610.26668,648,077.91
  经营活动产生的现金流量净额-97,685,529.09-64,392,730.86-46,138,911.24167,873,005.6
二、投资活动产生的现金流量:
  收回投资收到的现金120,099,726.02120,099,726.02-31,750,000
  取得投资收益收到的现金14,347,177.68,434,966.74-6,989,357.79
  处置固定资产、无形资产和其他长期资产收回的现金净额273,923.44239,738.27129,588.27788,136.9
  收到的其他与投资活动有关的现金299,394,800.19265,895,493.85265,850,361.11871,054,262.14
  投资活动现金流入小计434,115,627.25394,669,924.88265,979,949.38910,581,756.83
  购建固定资产、无形资产和其他长期资产支付的现金45,338,000.3921,597,372.7114,227,606.1932,381,397.32
  投资支付的现金548,753,057.93451,753,057.93315,659,724.59350,286,675.59
  取得子公司及其他营业单位支付的现金---128,431,725.4
  支付其他与投资活动有关的现金10,795,75010,882,750-473,213,762.12
  投资活动现金流出小计604,886,808.32484,233,180.64329,887,330.78984,313,560.43
  投资活动产生的现金流量净额-170,771,181.07-89,563,255.76-63,907,381.4-73,731,803.6
三、筹资活动产生的现金流量:
  吸收投资收到的现金48,794,073.248,794,073.2-1,025,253.53
  其中:子公司吸收少数股东投资收到的现金---1,025,253.53
  取得借款收到的现金67,000,00054,000,00054,000,0006,000,000
  收到其他与筹资活动有关的现金11,883.2611,883.2657,016-
  筹资活动现金流入小计115,805,956.46102,805,956.4654,057,0167,025,253.53
  偿还债务支付的现金14,672,553.2814,673,160.948,355,891.434,101,275.1
  分配股利、利润或偿付利息支付的现金28,887,703.9828,454,459.11278,110.0818,924,991.91
  支付其他与筹资活动有关的现金3,393,088.892,363,325.64986,509.723,743,989.22
  筹资活动现金流出小计46,953,346.1545,490,945.699,620,511.256,770,256.23
  筹资活动产生的现金流量净额68,852,610.3157,315,010.7744,436,504.8-49,745,002.7
四、汇率变动对现金及现金等价物的影响-11,961,645.02-15,639,838.46-8,482,789.54-1,840,713.04
五、现金及现金等价物净增加额-211,565,744.87-112,280,814.31-74,092,577.3842,555,486.26
  加:期初现金及现金等价物余额515,234,975.52515,234,975.52515,235,038.05472,679,489.26
  期末现金及现金等价物余额303,669,230.65402,954,161.21441,142,460.67515,234,975.52
补充资料:
  净利润--31,098,373.26-75,151,172.09
  资产减值准备-4,646,266.28-7,998,533.14
  固定资产和投资性房地产折旧-8,119,530.23-16,267,069.94
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-8,119,530.23-16,267,069.94
  无形资产摊销-11,900,627.43-20,488,595.68
  长期待摊费用摊销-632,349.52-1,559,122.09
  处置固定资产、无形资产和其他长期资产的损失-27,848.89-89,993.01
  固定资产报废损失---18,087.81
  公允价值变动损失--90,574-95.47
  财务费用-11,418,959.58--9,343,108.28
  投资损失--10,780,429.57--10,789,652.8
  递延所得税--5,184,437.6-354,801.83
  其中:递延所得税资产减少--5,289,751.19-347,909.67
    递延所得税负债增加-105,313.59-6,892.16
  存货的减少--55,449,135.59--28,893,585.45
  经营性应收项目的减少--1,455,991.08-64,280,111.03
  经营性应付项目的增加--8,838,813.54-785,161.04
  其他-10,308,689.57-20,551,169.15
  现金的期末余额-402,954,161.21-515,234,975.52
  减:现金的期初余额-515,234,975.52-472,679,489.26
  现金及现金等价物的净增加额--112,280,814.31-42,555,486.26
公告日期2026-10-222026-08-202026-04-272026-04-22
审计意见(境内)标准无保留意见
TOP↑