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:4.15亿  总市值:9.33亿
流通股本:3423.72万   总股本:7698.19万

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218,793,185.55164,057,032.0666,283,269.39270,473,208.84
  收到的税费返还2,963,699.562,106,061.67378,789.428,782,140.52
  收到其他与经营活动有关的现金1,943,227.091,721,590.9424,158.58,436,485.48
  经营活动现金流入小计223,700,112.2167,884,684.6367,086,217.31287,691,834.84
  购买商品、接受劳务支付的现金144,780,150.79113,463,25663,635,641.35210,827,285.24
  支付给职工以及为职工支付的现金28,239,868.1319,481,706.938,833,515.9635,570,890.91
  支付的各项税费6,441,776.023,903,882.241,718,852.548,446,662.13
  支付其他与经营活动有关的现金7,865,601.95,728,246.471,491,259.497,676,233.88
  经营活动现金流出小计187,327,396.84142,577,091.6475,679,269.34262,521,072.16
  经营活动产生的现金流量净额36,372,715.3625,307,592.99-8,593,052.0325,170,762.68
二、投资活动产生的现金流量:
  收回投资收到的现金46,091,313.5141,057,734.8131,047,887.5574,126,771.24
  处置固定资产、无形资产和其他长期资产收回的现金净额---2,800
  收到的其他与投资活动有关的现金---1,017,533.33
  投资活动现金流入小计46,091,313.5141,057,734.8131,047,887.5575,147,104.57
  购建固定资产、无形资产和其他长期资产支付的现金7,286,195.794,175,898.422,967,322.4232,237,107.3
  投资支付的现金35,000,00025,000,00015,000,00095,000,000
  投资活动现金流出小计42,286,195.7929,175,898.4217,967,322.42127,237,107.3
  投资活动产生的现金流量净额3,805,117.7211,881,836.3913,080,565.13-52,090,002.73
三、筹资活动产生的现金流量:
  取得借款收到的现金81,701,805.569,516,805.533,848,200145,972,827
  收到其他与筹资活动有关的现金180,00090,000--
  筹资活动现金流入小计81,881,805.569,606,805.533,848,200145,972,827
  偿还债务支付的现金111,712,83671,747,83626,032,030.5104,030,566.89
  分配股利、利润或偿付利息支付的现金10,517,929.038,929,141.141,504,322.211,686,638.41
  支付其他与筹资活动有关的现金185,598.95157,027.53-185,184
  筹资活动现金流出小计122,416,363.9880,834,004.6727,536,352.7115,902,389.3
  筹资活动产生的现金流量净额-40,534,558.48-11,227,199.176,311,847.330,070,437.7
四、汇率变动对现金及现金等价物的影响-999,122.05-741,359.17-280,874.14-374,401.89
五、现金及现金等价物净增加额-1,355,847.4525,220,871.0410,518,486.262,776,795.76
  加:期初现金及现金等价物余额55,128,319.3855,128,319.3855,128,319.3852,351,523.62
  期末现金及现金等价物余额53,772,471.9380,349,190.4265,646,805.6455,128,319.38
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2026-10-282026-08-212026-04-172026-04-17
审计意见(境内)标准无保留意见
TOP↑