当前位置:首页 - 行情中心 - 皇马科技(603181) - 财务分析 - 现金流量表

皇马科技

(603181)

  

流通市值:72.82亿  总市值:72.82亿
流通股本:5.89亿   总股本:5.89亿

现金流量表

报告期2026-06-302026-03-312025-12-312025-09-30
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973,698,153.32426,447,073.151,878,599,646.291,455,513,356.84
  收到的税费返还24,726,069.6710,097,970.5590,871,459.6582,990,267.21
  收到其他与经营活动有关的现金56,475,260.2843,908,111.54110,397,864.0557,390,207.09
  经营活动现金流入小计1,054,899,483.27480,453,155.242,079,868,969.991,595,893,831.14
  购买商品、接受劳务支付的现金637,994,866.92308,872,926.181,220,359,857.95964,760,239.24
  支付给职工以及为职工支付的现金71,486,962.7641,242,838.9127,455,423.3299,148,935.3
  支付的各项税费113,306,960.7257,487,931.52175,718,946.36133,861,330.8
  支付其他与经营活动有关的现金53,264,257.759,924,526.98105,285,275.3369,983,998.66
  经营活动现金流出小计876,053,048.15417,528,223.581,628,819,502.961,267,754,504
  经营活动产生的现金流量净额178,846,435.1262,924,931.66451,049,467.03328,139,327.14
二、投资活动产生的现金流量:
  收回投资收到的现金40,000,000-80,500,00080,000,000
  取得投资收益收到的现金1,068,887.42-306,237.161,073,799.5
  处置固定资产、无形资产和其他长期资产收回的现金净额254,635.84-513,917413,403.97
  收到的其他与投资活动有关的现金186,403,083.3453,456,805.56173,346,016.6710,447,947.93
  投资活动现金流入小计227,726,606.653,456,805.56254,666,170.8391,935,151.4
  购建固定资产、无形资产和其他长期资产支付的现金266,910,328.43139,206,076.39285,366,813.86166,901,867.32
  投资支付的现金--190,500,00080,000,000
  支付其他与投资活动有关的现金22,093,6007,315,000347,030,0008,909,317.93
  投资活动现金流出小计289,003,928.43146,521,076.39822,896,813.86255,811,185.25
  投资活动产生的现金流量净额-61,277,321.83-93,064,270.83-568,230,643.03-163,876,033.85
三、筹资活动产生的现金流量:
  取得借款收到的现金137,370,00048,540,000177,307,568.5154,787,568.5
  收到其他与筹资活动有关的现金47,970,00047,970,000--
  筹资活动现金流入小计185,340,00096,510,000177,307,568.5154,787,568.5
  偿还债务支付的现金26,840,00014,340,000117,540,000116,040,000
  分配股利、利润或偿付利息支付的现金138,518,006.833,408,104.6134,059,683.92129,807,051.97
  筹资活动现金流出小计165,358,006.8317,748,104.6251,599,683.92245,847,051.97
  筹资活动产生的现金流量净额19,981,993.1778,761,895.4-74,292,115.42-91,059,483.47
四、汇率变动对现金及现金等价物的影响-4,667,915.81-1,511,057.951,252,761.822,631,295.12
五、现金及现金等价物净增加额132,883,190.6547,111,498.28-190,220,529.675,835,104.94
  加:期初现金及现金等价物余额341,998,685.41341,998,685.41532,219,215.01532,219,215.01
  期末现金及现金等价物余额474,881,876.06389,110,183.69341,998,685.41608,054,319.95
补充资料:
  净利润232,057,814.09-436,605,190.72-
  资产减值准备--1,119,244.81-
  固定资产和投资性房地产折旧68,578,603.66-126,853,346.34-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧68,578,603.66-126,853,346.34-
  无形资产摊销2,936,364.34-5,753,752.9-
  长期待摊费用摊销674,174.82-1,896,291.8-
  处置固定资产、无形资产和其他长期资产的损失---3,311.34-
  固定资产报废损失298,538.4---
  公允价值变动损失1,913,753.12-312,048.82-
  财务费用4,564,236.86--949,348.4-
  投资损失-666,957.24--207,117.53-
  递延所得税-16,112,544.64--12,784,047.83-
  其中:递延所得税资产减少-15,963,492.07--12,933,100.4-
    递延所得税负债增加-149,052.57-149,052.57-
  存货的减少19,515,157.6-21,330,674.96-
  经营性应收项目的减少-197,479,519.04--188,064,552.99-
  经营性应付项目的增加43,384,521.66-40,299,609.96-
  其他17,754,624.68-18,754,477.3-
  现金的期末余额474,881,876.06-341,998,685.41-
  减:现金的期初余额341,998,685.41-532,219,215.01-
  现金及现金等价物的净增加额132,883,190.65--190,220,529.6-
公告日期2026-08-172026-04-222026-04-222025-10-29
审计意见(境内)标准无保留意见
TOP↑