当前位置:首页 - 行情中心 - 动力源(600405) - 财务分析 - 现金流量表

动力源

(600405)

  

流通市值:24.45亿  总市值:24.45亿
流通股本:6.13亿   总股本:6.13亿

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308,007,378.23185,925,072.0377,117,024.09342,071,934.63
  收到的税费返还1,674,034.361,674,034.361,674,034.361,694,808.22
  收到其他与经营活动有关的现金42,641,183.427,853,640.6716,683,938.6640,705,375.03
  经营活动现金流入小计352,322,595.99215,452,747.0695,474,997.11384,472,117.88
  购买商品、接受劳务支付的现金211,993,846.01108,330,782.3546,647,761.6388,838,733.22
  支付给职工以及为职工支付的现金143,970,101.8495,770,508.8856,567,813.37274,223,452.33
  支付的各项税费23,390,023.0416,080,287.97,936,851.6429,329,406.85
  支付其他与经营活动有关的现金41,173,067.8825,320,976.357,068,424.04111,515,930.5
  经营活动现金流出小计420,527,038.77245,502,555.48118,220,850.65803,907,522.9
  经营活动产生的现金流量净额-68,204,442.78-30,049,808.42-22,745,853.54-419,435,405.02
二、投资活动产生的现金流量:
  收回投资收到的现金4,900,0001,000,000--
  处置固定资产、无形资产和其他长期资产收回的现金净额1,462,566.53796,789.66539,731.54698,660.65
  处置子公司及其他营业单位收到的现金净额---109,430,372.67
  投资活动现金流入小计6,362,566.531,796,789.66539,731.54110,129,033.32
  购建固定资产、无形资产和其他长期资产支付的现金20,044,961.429,856,819.561,889,959.426,317,582.43
  投资支付的现金2,900,0001,100,000600,000-
  投资活动现金流出小计22,944,961.4210,956,819.562,489,959.426,317,582.43
  投资活动产生的现金流量净额-16,582,394.89-9,160,029.9-1,950,227.88103,811,450.89
三、筹资活动产生的现金流量:
  取得借款收到的现金141,990,000107,400,00061,900,000335,228,036.8
  收到其他与筹资活动有关的现金196,714,413.81128,154,033.3480,247,366.67584,206,985.8
  筹资活动现金流入小计338,704,413.81235,554,033.34142,147,366.67919,435,022.6
  偿还债务支付的现金120,119,468.22119,769,468.2249,100,000410,653,960.77
  分配股利、利润或偿付利息支付的现金6,139,836.423,451,231.654,933,114.746,329,242.47
  支付其他与筹资活动有关的现金142,659,98275,307,987.8467,189,182.9175,718,169.43
  筹资活动现金流出小计268,919,286.64198,528,687.71121,222,297.64592,701,372.67
  筹资活动产生的现金流量净额69,785,127.1737,025,345.6320,925,069.03326,733,649.93
四、汇率变动对现金及现金等价物的影响-2,857,191.31-2,123,122.9-1,585,768.55-2,062,047.91
五、现金及现金等价物净增加额-17,858,901.81-4,307,615.59-5,356,780.949,047,647.89
  加:期初现金及现金等价物余额77,547,433.8677,547,433.8677,547,433.8668,499,785.97
  期末现金及现金等价物余额59,688,532.0573,239,818.2772,190,652.9277,547,433.86
补充资料:
  净利润--57,755,842.17--329,003,046.84
  资产减值准备--11,832,772.32-73,160,362.09
  固定资产和投资性房地产折旧-31,181,156.67-42,925,963.5
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-31,181,156.67-42,925,963.5
  无形资产摊销-13,228,415.13-35,091,543.7
  长期待摊费用摊销-311,765.34-1,108,788.12
  处置固定资产、无形资产和其他长期资产的损失--2,230,132.48--667,938.22
  固定资产报废损失--71,337.55-577,885.33
  公允价值变动损失-202,050.37--90,226.54
  财务费用-28,133,160.89-51,746,059.82
  投资损失-449,387.08--2,886,297.83
  递延所得税-1,348,899.2--5,479,162.4
  其中:递延所得税资产减少-1,348,899.2--5,386,666.28
    递延所得税负债增加----92,496.12
  存货的减少--5,988,370.43-44,540,558.52
  经营性应收项目的减少--21,086,430.35--55,662,644.67
  经营性应付项目的增加--25,994,954.71--315,176,175.24
  其他---4,112,419.49
  现金的期末余额-73,239,818.27-77,547,433.86
  减:现金的期初余额-77,547,433.86-68,499,785.97
  现金及现金等价物的净增加额--4,307,615.59-9,047,647.89
公告日期2026-10-302026-08-202026-04-302026-04-25
审计意见(境内)标准无保留意见
TOP↑