当前位置:首页 - 行情中心 - 开发科技(920029) - 财务分析 - 现金流量表

开发科技

(920029)

  

流通市值:61.64亿  总市值:63.34亿
流通股本:2.01亿   总股本:2.07亿

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2,063,691,944.281,278,326,220.45724,711,249.913,218,234,572.03
  收到的税费返还136,383,706.7690,104,408.324,181,271.99156,407,011.87
  收到其他与经营活动有关的现金70,281,987.3447,468,204.223,183,150.5598,477,084.77
  经营活动现金流入小计2,270,357,638.381,415,898,832.95772,075,672.453,473,118,668.67
  购买商品、接受劳务支付的现金1,629,470,452.321,050,872,573.48465,633,314.921,969,838,847.7
  支付给职工以及为职工支付的现金332,222,830.03265,345,595.07198,305,399.69375,365,382.14
  支付的各项税费184,281,736.59114,573,516.5548,155,055.67255,280,493.45
  支付其他与经营活动有关的现金151,162,121.9796,616,053.5144,465,725.92174,702,211.45
  经营活动现金流出小计2,297,137,140.911,527,407,738.61756,559,496.22,775,186,934.74
  经营活动产生的现金流量净额-26,779,502.53-111,508,905.6615,516,176.25697,931,733.93
二、投资活动产生的现金流量:
  收回投资收到的现金648,440,000609,268,000320,174,0001,878,264,000
  取得投资收益收到的现金1,067,550.73923,920.09105,860.781,587,908.86
  处置固定资产、无形资产和其他长期资产收回的现金净额72,225.59--7,136.25
  收到的其他与投资活动有关的现金33,446,516.0519,593,831.2410,380,875.2420,788,447.3
  投资活动现金流入小计683,026,292.37629,785,751.33330,660,736.021,900,647,492.41
  购建固定资产、无形资产和其他长期资产支付的现金131,748,862.5476,792,979.3439,224,851.73144,360,110.79
  投资支付的现金613,205,000574,262,000280,168,0002,018,270,000
  支付其他与投资活动有关的现金8,881,746.567,505,490.144,638,357.6335,450,395.65
  投资活动现金流出小计753,835,609.1658,560,469.48324,031,209.362,198,080,506.44
  投资活动产生的现金流量净额-70,809,316.73-28,774,718.156,629,526.66-297,433,014.03
三、筹资活动产生的现金流量:
  吸收投资收到的现金---1,118,609,821
  取得借款收到的现金1,194,653,076.62784,229,648.04312,432,023.08708,127,379.68
  筹资活动现金流入小计1,194,653,076.62784,229,648.04312,432,023.081,826,737,200.68
  偿还债务支付的现金358,729,244.63187,382,851.9541,039,353.45698,492,642.83
  分配股利、利润或偿付利息支付的现金230,918,597226,420,787.151,498,652.59213,538,316.72
  支付其他与筹资活动有关的现金604,186.64363,751.65226,310.4910,262,422.42
  筹资活动现金流出小计590,252,028.27414,167,390.7542,764,316.53922,293,381.97
  筹资活动产生的现金流量净额604,401,048.35370,062,257.29269,667,706.55904,443,818.71
四、汇率变动对现金及现金等价物的影响-124,624,801.58-71,166,686.86-39,679,649.245,212,720.89
五、现金及现金等价物净增加额382,187,427.51158,611,946.62252,133,760.221,310,155,259.5
  加:期初现金及现金等价物余额2,580,762,587.12,580,762,587.12,580,762,587.11,270,607,327.6
  期末现金及现金等价物余额2,962,950,014.612,739,374,533.722,832,896,347.322,580,762,587.1
补充资料:
  净利润-182,706,111.37-706,500,606.97
  资产减值准备-1,470,972.68-9,603,656.56
  固定资产和投资性房地产折旧-18,583,364.75-33,936,816.06
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-18,583,364.75-33,936,816.06
  无形资产摊销-241,983.72-483,967.44
  长期待摊费用摊销-472,840.44-911,441.74
  处置固定资产、无形资产和其他长期资产的损失----444,575.38
  固定资产报废损失---36,904.46
  公允价值变动损失--10,721,364.98-2,615,313.36
  财务费用-107,956,929.3--1,055,684.05
  投资损失--16,191,163.83-11,206,174.68
  递延所得税--3,974,154.3-7,290,313.79
  其中:递延所得税资产减少--6,839,279.75-2,173,661.07
    递延所得税负债增加-2,865,125.45-5,116,652.72
  存货的减少--203,031,600.43-157,092,232.3
  经营性应收项目的减少--269,337,163.5-78,898,540.78
  经营性应付项目的增加-73,758,193.61--303,256,975.32
  其他-2,150,441.67-684,537.81
  现金的期末余额-2,739,374,533.72-2,580,762,587.1
  减:现金的期初余额-2,580,762,587.1-1,270,607,327.6
  现金及现金等价物的净增加额-158,611,946.62-1,310,155,259.5
公告日期2026-10-292026-08-252026-04-282026-04-28
审计意见(境内)标准无保留意见
TOP↑