当前位置:首页 - 行情中心 - 天元宠物(301335) - 财务分析 - 现金流量表

天元宠物

(301335)

  

流通市值:18.94亿  总市值:27.39亿
流通股本:8839.05万   总股本:1.28亿

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2,467,547,847.791,627,026,949.74713,847,905.612,944,988,600.23
  收到的税费返还98,739,312.259,917,829.3934,817,005.92118,247,136.1
  收到其他与经营活动有关的现金120,444,561.2997,341,889.35,163,034.61167,703,230.33
  经营活动现金流入小计2,686,731,721.281,784,286,668.43753,827,946.143,230,938,966.66
  购买商品、接受劳务支付的现金2,102,577,596.241,284,432,969.03664,758,234.472,472,626,802.15
  支付给职工以及为职工支付的现金244,043,774.94169,089,427.2193,010,703.23289,852,578.73
  支付的各项税费30,720,781.1322,485,944.2611,445,984.4737,234,989.79
  支付其他与经营活动有关的现金329,314,463.07290,737,677.7682,769,346.48389,923,620.02
  经营活动现金流出小计2,706,656,615.381,766,746,018.26851,984,268.653,189,637,990.69
  经营活动产生的现金流量净额-19,924,894.117,540,650.17-98,156,322.5141,300,975.97
二、投资活动产生的现金流量:
  收回投资收到的现金630,565,805.11411,360,838.2924,310,846.091,168,296,946.35
  处置固定资产、无形资产和其他长期资产收回的现金净额1,971,034.181,987,360-2,096,626.62
  投资活动现金流入小计632,536,839.29413,348,198.2924,310,846.091,170,393,572.97
  购建固定资产、无形资产和其他长期资产支付的现金96,983,419.9891,731,915.9653,386,825125,923,425.66
  投资支付的现金630,716,800409,716,80027,716,8001,200,006,754.17
  投资活动现金流出小计727,700,219.98501,448,715.9681,103,6251,325,930,179.83
  投资活动产生的现金流量净额-95,163,380.69-88,100,517.67-56,792,778.91-155,536,606.86
三、筹资活动产生的现金流量:
  吸收投资收到的现金7,778,4197,778,419-18,916,172
  其中:子公司吸收少数股东投资收到的现金---10,800,000
  取得借款收到的现金615,760,000387,192,593.13271,940,000843,997,406.87
  筹资活动现金流入小计623,538,419394,971,012.13271,940,000862,913,578.87
  偿还债务支付的现金437,290,000267,070,00073,600,000702,640,000
  分配股利、利润或偿付利息支付的现金24,709,321.6920,204,915.093,570,485.0640,383,786.69
  支付其他与筹资活动有关的现金33,101,218.8326,170,662.8815,713,511.5452,265,284.74
  筹资活动现金流出小计495,100,540.52313,445,577.9792,883,996.6795,289,071.43
  筹资活动产生的现金流量净额128,437,878.4881,525,434.16179,056,003.467,624,507.44
四、汇率变动对现金及现金等价物的影响-7,660,892.96-5,697,761.76-2,170,871.66-7,026,466.95
五、现金及现金等价物净增加额5,688,710.735,267,804.921,936,030.32-53,637,590.4
  加:期初现金及现金等价物余额246,401,922.45246,401,922.45246,401,922.45300,039,512.85
  期末现金及现金等价物余额252,090,633.18251,669,727.35268,337,952.77246,401,922.45
补充资料:
  净利润-14,756,356.87-42,264,267.84
  资产减值准备-9,263,720.12-35,523,722.78
  固定资产和投资性房地产折旧-16,190,057-31,880,530.07
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-16,190,057-31,880,530.07
  无形资产摊销-7,607,710.74-9,729,953.39
  长期待摊费用摊销-5,999,085.34-7,629,018.14
  处置固定资产、无形资产和其他长期资产的损失--488,600.78-199,232.89
  固定资产报废损失-14,142.69-55,555.15
  公允价值变动损失--2,913,302.96--3,776,544.42
  财务费用-28,843,593.96-31,127,533.16
  投资损失--8,229,046.44--15,606,750.95
  递延所得税--798,586.23--6,589,583.55
  其中:递延所得税资产减少--798,586.23--6,589,583.55
  存货的减少--21,510,766.47--80,772,234.29
  经营性应收项目的减少--111,862,084.37--158,579,599.42
  经营性应付项目的增加-52,742,779.09-95,462,662.52
  其他-6,716,604.46-12,512,289.99
  融资租入固定资产---30,639,860.09
  现金的期末余额-251,669,727.35-246,401,922.45
  减:现金的期初余额-246,401,922.45-300,039,512.85
  现金及现金等价物的净增加额-5,267,804.9--53,637,590.4
公告日期2026-10-302026-08-282026-04-252026-04-18
审计意见(境内)标准无保留意见
TOP↑