当前位置:首页 - 行情中心 - 中草香料(920016) - 财务分析 - 现金流量表

中草香料

(920016)

  

流通市值:5.10亿  总市值:11.47亿
流通股本:3423.72万   总股本:7698.19万

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164,057,032.0666,283,269.39270,473,208.84199,434,613.25
  收到的税费返还2,106,061.67378,789.428,782,140.523,764,358.35
  收到其他与经营活动有关的现金1,721,590.9424,158.58,436,485.486,263,530.63
  经营活动现金流入小计167,884,684.6367,086,217.31287,691,834.84209,462,502.23
  购买商品、接受劳务支付的现金113,463,25663,635,641.35210,827,285.24170,896,698.87
  支付给职工以及为职工支付的现金19,481,706.938,833,515.9635,570,890.9126,302,526.15
  支付的各项税费3,903,882.241,718,852.548,446,662.136,632,947.92
  支付其他与经营活动有关的现金5,728,246.471,491,259.497,676,233.888,800,372.69
  经营活动现金流出小计142,577,091.6475,679,269.34262,521,072.16212,632,545.63
  经营活动产生的现金流量净额25,307,592.99-8,593,052.0325,170,762.68-3,170,043.4
二、投资活动产生的现金流量:
  收回投资收到的现金41,057,734.8131,047,887.5574,126,771.2464,000,000
  取得投资收益收到的现金---107,056.17
  处置固定资产、无形资产和其他长期资产收回的现金净额--2,80028,779.64
  收到的其他与投资活动有关的现金--1,017,533.331,000,000
  投资活动现金流入小计41,057,734.8131,047,887.5575,147,104.5765,135,835.81
  购建固定资产、无形资产和其他长期资产支付的现金4,175,898.422,967,322.4232,237,107.321,471,052.73
  投资支付的现金25,000,00015,000,00095,000,00064,000,000
  支付其他与投资活动有关的现金---1,525
  投资活动现金流出小计29,175,898.4217,967,322.42127,237,107.385,472,577.73
  投资活动产生的现金流量净额11,881,836.3913,080,565.13-52,090,002.73-20,336,741.92
三、筹资活动产生的现金流量:
  取得借款收到的现金69,516,805.533,848,200145,972,827110,972,827
  收到其他与筹资活动有关的现金90,000---
  筹资活动现金流入小计69,606,805.533,848,200145,972,827110,972,827
  偿还债务支付的现金71,747,83626,032,030.5104,030,566.8963,802,066.89
  分配股利、利润或偿付利息支付的现金8,929,141.141,504,322.211,686,638.419,304,657.72
  支付其他与筹资活动有关的现金157,027.53-185,184209,492
  筹资活动现金流出小计80,834,004.6727,536,352.7115,902,389.373,316,216.61
  筹资活动产生的现金流量净额-11,227,199.176,311,847.330,070,437.737,656,610.39
四、汇率变动对现金及现金等价物的影响-741,359.17-280,874.14-374,401.89-184,595.98
五、现金及现金等价物净增加额25,220,871.0410,518,486.262,776,795.7613,965,229.09
  加:期初现金及现金等价物余额55,128,319.3855,128,319.3852,351,523.6252,356,843.75
  期末现金及现金等价物余额80,349,190.4265,646,805.6455,128,319.3866,322,072.84
补充资料:
  净利润12,877,680.24-19,145,567.16-
  资产减值准备511,993.54-573,851.55-
  固定资产和投资性房地产折旧12,454,090.78-17,882,150.49-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧12,454,090.78-17,882,150.49-
  无形资产摊销496,092.13-994,149.73-
  长期待摊费用摊销373,117.08-771,141.51-
  固定资产报废损失2,093.89-36,776.72-
  财务费用4,114,980.26-6,728,065.98-
  投资损失-57,734.81--126,771.24-
  递延所得税15,624.81--219,780.56-
  其中:递延所得税资产减少17,963.03--193,567.73-
    递延所得税负债增加-2,338.22--26,212.83-
  存货的减少-13,907,620.5--44,775,123.18-
  经营性应收项目的减少8,285,547.42-9,444,748.68-
  经营性应付项目的增加-2,049,441.36-9,857,412.19-
  其他2,497,212.6-4,874,582.9-
  不涉及现金收支的投资和筹资活动金额其他项目137,815.22-0-
  现金的期末余额80,349,190.42-55,128,319.38-
  减:现金的期初余额55,128,319.38-52,351,523.62-
  现金及现金等价物的净增加额25,220,871.04-2,776,795.76-
公告日期2026-08-212026-04-172026-04-172025-10-28
审计意见(境内)标准无保留意见
TOP↑