当前位置:首页 - 行情中心 - 协昌科技(301418) - 财务分析 - 现金流量表

协昌科技

(301418)

  

流通市值:9.26亿  总市值:22.02亿
流通股本:3083.33万   总股本:7333.33万

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291,281,943.29193,301,856.9651,381,037.33180,250,130.38
  收到的税费返还8,668,287.61808,865.57411,879.8312,921,519.6
  收到其他与经营活动有关的现金14,369,698.95,333,678.168,638,956.762,373,281.88
  经营活动现金流入小计314,319,929.8199,444,400.6960,431,873.92195,544,931.86
  购买商品、接受劳务支付的现金328,608,693.49213,964,267.1599,660,271224,827,531.5
  支付给职工以及为职工支付的现金63,907,433.0444,298,331.0621,582,180.0876,427,340.47
  支付的各项税费5,041,637.743,256,849.753,121,564.2614,422,540.99
  支付其他与经营活动有关的现金11,453,064.265,100,792.666,912,584.1112,333,994.08
  经营活动现金流出小计409,010,828.53266,620,240.62131,276,599.45328,011,407.04
  经营活动产生的现金流量净额-94,690,898.73-67,175,839.93-70,844,725.53-132,466,475.18
二、投资活动产生的现金流量:
  收回投资收到的现金979,469,166.66635,000,000221,194,989.122,894,650,000
  取得投资收益收到的现金19,273,275.0211,913,546.28235,510.7121,691,059.91
  处置固定资产、无形资产和其他长期资产收回的现金净额1,047,509.86598,160.1-132,100
  收到的其他与投资活动有关的现金3,000,0001,250,000-1,150,000
  投资活动现金流入小计1,002,789,951.54648,761,706.38221,430,499.832,917,623,159.91
  购建固定资产、无形资产和其他长期资产支付的现金60,040,761.0939,658,059.2227,685,317.193,708,009.74
  投资支付的现金870,900,000504,900,000122,121,170.722,696,689,276.71
  支付其他与投资活动有关的现金1,900,000500,000-650,000
  投资活动现金流出小计932,840,761.09545,058,059.22149,806,487.822,791,047,286.45
  投资活动产生的现金流量净额69,949,190.45103,703,647.1671,624,012.01126,575,873.46
三、筹资活动产生的现金流量:
  吸收投资收到的现金3,000,0001,000,0001,000,0001,000,000
  其中:子公司吸收少数股东投资收到的现金---1,000,000
  收到其他与筹资活动有关的现金62,970,062.3822,767,071.68-64,205,000
  筹资活动现金流入小计65,970,062.3823,767,071.681,000,00065,205,000
  分配股利、利润或偿付利息支付的现金7,275,555.627,275,555.62--
  支付其他与筹资活动有关的现金37,864,578.1934,679,044.01-96,950,557.52
  筹资活动现金流出平衡项目00-0
  筹资活动现金流出小计45,140,133.8141,954,599.63-96,950,557.52
  筹资活动产生的现金流量净额20,829,928.57-18,187,527.951,000,000-31,745,557.52
五、现金及现金等价物净增加额-3,911,779.7118,340,279.281,779,286.48-37,636,159.24
  加:期初现金及现金等价物余额32,291,894.2732,291,894.2732,291,894.2769,928,053.51
  期末现金及现金等价物余额28,380,114.5650,632,173.5534,071,180.7532,291,894.27
补充资料:
  净利润-3,928,623.11-3,899,739.78
  资产减值准备-3,717,753.53-4,147,111.35
  固定资产和投资性房地产折旧-4,852,404.31-8,923,636.49
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-4,852,404.31-8,923,636.49
  无形资产摊销-518,679.18-360,672.71
  处置固定资产、无形资产和其他长期资产的损失--256,889.57--123,111.3
  固定资产报废损失---15,992.52
  公允价值变动损失--6,010,728.32--3,634,527.8
  财务费用---1,672.3
  投资损失--8,130,176.35--26,461,128.61
  递延所得税--1,077,385.4--1,693,462.69
  其中:递延所得税资产减少--1,347,686.6--2,014,496.92
    递延所得税负债增加-270,301.2-321,034.23
  存货的减少--44,186,879.91--74,446,932.6
  经营性应收项目的减少-10,485,706.11--70,600,280.01
  经营性应付项目的增加--31,016,946.62-24,625,568.92
  不涉及现金收支的投资和筹资活动金额其他项目---185,296.37
  现金的期末余额-50,632,173.55-32,291,894.27
  减:现金的期初余额-32,291,894.27-69,928,053.51
  现金及现金等价物的净增加额-18,340,279.28--37,636,159.24
公告日期2026-10-292026-08-252026-04-282026-04-28
审计意见(境内)标准无保留意见
TOP↑