当前位置:首页 - 行情中心 - 彩蝶实业(603073) - 财务分析 - 现金流量表

彩蝶实业

(603073)

  

流通市值:19.26亿  总市值:19.26亿
流通股本:1.16亿   总股本:1.16亿

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514,193,196.37338,313,717.43181,816,085.15796,149,823.31
  收到的税费返还22,282,320.3818,554,177.368,039,344.1744,982,063.93
  收到其他与经营活动有关的现金17,257,919.37,347,216.995,194,559.1926,664,256.01
  经营活动现金流入小计553,733,436.05364,215,111.78195,049,988.51867,796,143.25
  购买商品、接受劳务支付的现金391,628,081.29260,823,887.45131,286,737.62570,107,882.97
  支付给职工以及为职工支付的现金119,351,178.7382,167,672.5344,647,902.19140,747,477.92
  支付的各项税费21,798,281.6118,155,613.6712,009,095.0444,225,867.57
  支付其他与经营活动有关的现金25,829,298.1816,038,861.79,442,014.8432,365,678.3
  经营活动现金流出小计558,606,839.81377,186,035.35197,385,749.69787,446,906.76
  经营活动产生的现金流量净额-4,873,403.76-12,970,923.57-2,335,761.1880,349,236.49
二、投资活动产生的现金流量:
  取得投资收益收到的现金2,040,424.282,040,424.28-7,495,707.53
  处置固定资产、无形资产和其他长期资产收回的现金净额1,320,050--3,808,767.27
  收到的其他与投资活动有关的现金210,000,000210,000,000-610,000,000
  投资活动现金流入的平衡项目00-0
  投资活动现金流入小计213,360,474.28212,040,424.28-621,304,474.8
  购建固定资产、无形资产和其他长期资产支付的现金73,855,683.5848,261,464.6519,739,005.21179,848,664.83
  支付其他与投资活动有关的现金150,000,000150,000,000-500,089,805.06
  投资活动现金流出小计223,855,683.58198,261,464.6519,739,005.21679,938,469.89
  投资活动产生的现金流量净额-10,495,209.313,778,959.63-19,739,005.21-58,633,995.09
三、筹资活动产生的现金流量:
  取得借款收到的现金66,000,00066,000,00040,000,000183,564,617.6
  筹资活动现金流入小计66,000,00066,000,00040,000,000183,564,617.6
  偿还债务支付的现金30,010,00030,010,000-358,570,325.43
  分配股利、利润或偿付利息支付的现金12,350,710.1411,562,728.87220,722.2140,435,417.25
  支付其他与筹资活动有关的现金186,000--5,779,956.34
  筹资活动现金流出小计42,546,710.1441,572,728.87220,722.21404,785,699.02
  筹资活动产生的现金流量净额23,453,289.8624,427,271.1339,779,277.79-221,221,081.42
四、汇率变动对现金及现金等价物的影响-6,661,252.58-4,918,422.73-2,230,897.64-17,971,745.04
五、现金及现金等价物净增加额1,423,424.2220,316,884.4615,473,613.76-217,477,585.06
  加:期初现金及现金等价物余额180,983,764.5180,983,764.5180,983,764.5398,461,349.56
  期末现金及现金等价物余额182,407,188.72201,300,648.96196,457,378.26180,983,764.5
补充资料:
  净利润-25,450,185.47-69,058,006.32
  资产减值准备-1,789,266.58-4,993,846.02
  固定资产和投资性房地产折旧-33,293,958.96-61,619,200.55
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-33,293,958.96-61,619,200.55
  无形资产摊销-2,153,429.64-4,857,185.45
  长期待摊费用摊销-545,424.74-1,056,527.55
  处置固定资产、无形资产和其他长期资产的损失--60,591.2--340,832.76
  固定资产报废损失-5,903.95-483,802.7
  公允价值变动损失--1,557,208.22--1,306,085.47
  财务费用-6,053,618.58-11,736,964.85
  投资损失--303,561.27--709,128.44
  递延所得税--1,998,713.57--2,509,400.75
  其中:递延所得税资产减少--682,297.93-246,798.15
    递延所得税负债增加--1,316,415.64--2,756,198.9
  存货的减少--41,234,214.02--66,862,160.25
  经营性应收项目的减少--23,469,928.1--26,185,525.52
  经营性应付项目的增加--15,238,764.95-21,308,783.85
  其他---605,428.8
  现金的期末余额-201,300,648.96-180,983,764.5
  减:现金的期初余额-180,983,764.5-398,461,349.56
  现金及现金等价物的净增加额-20,316,884.46--217,477,585.06
公告日期2026-10-272026-08-252026-04-282026-04-28
审计意见(境内)标准无保留意见
TOP↑