当前位置:首页 - 行情中心 - 雅葆轩(920357) - 财务分析 - 现金流量表

雅葆轩

(920357)

  

流通市值:8.66亿  总市值:14.31亿
流通股本:6295.59万   总股本:1.04亿

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294,220,634.58158,771,617.7513,880,075.87349,498,012.61
  收到的税费返还450,332.5164,858.061,315,028.35486,313.86
  收到其他与经营活动有关的现金4,299,898.451,388,668.623,356,161.873,459,265.24
  经营活动现金流入小计298,970,865.53160,325,144.38518,551,266.09353,443,591.71
  购买商品、接受劳务支付的现金224,326,430.94134,363,625.79450,253,208.11349,201,591.81
  支付给职工以及为职工支付的现金33,086,116.8318,437,864.1749,100,563.6734,631,062.87
  支付的各项税费10,688,013.046,908,215.4510,621,839.9813,610,520.04
  支付其他与经营活动有关的现金11,570,419.992,014,408.556,020,657.353,022,441.41
  经营活动现金流出小计279,670,980.8161,724,113.96515,996,269.11400,465,616.13
  经营活动产生的现金流量净额19,299,884.73-1,398,969.582,554,996.98-47,022,024.42
二、投资活动产生的现金流量:
  收回投资收到的现金--60,000,00060,000,000
  取得投资收益收到的现金--213,751.91213,751.91
  投资活动现金流入的平衡项目--00
  投资活动现金流入小计--60,213,751.9160,213,751.91
  购建固定资产、无形资产和其他长期资产支付的现金52,747,301.6730,584,506.09108,883,544.5769,889,200.77
  投资活动现金流出小计52,747,301.6730,584,506.09108,883,544.5769,889,200.77
  投资活动产生的现金流量净额-52,747,301.67-30,584,506.09-48,669,792.66-9,675,448.86
三、筹资活动产生的现金流量:
  吸收投资收到的现金--9,000,000-
  其中:子公司吸收少数股东投资收到的现金--9,000,000-
  取得借款收到的现金140,000,00060,000,000109,000,00090,000,000
  筹资活动现金流入小计140,000,00060,000,000118,000,00090,000,000
  偿还债务支付的现金70,000,00030,000,00049,000,00032,000,000
  分配股利、利润或偿付利息支付的现金9,733,875.31797,403.7642,208,429.7241,569,475.54
  支付其他与筹资活动有关的现金966,079.5-174,805.05--
  筹资活动现金流出小计80,699,954.8130,622,598.7191,208,429.7273,569,475.54
  筹资活动产生的现金流量净额59,300,045.1929,377,401.2926,791,570.2816,430,524.46
四、汇率变动对现金及现金等价物的影响-446,991.18-271,944.81-287,250.62-116,621.74
五、现金及现金等价物净增加额25,405,637.07-2,878,019.19-19,610,476.02-40,383,570.56
  加:期初现金及现金等价物余额101,052,890.11101,052,890.11120,663,366.13120,663,366.13
  期末现金及现金等价物余额126,458,527.1898,174,870.92101,052,890.1180,279,795.57
补充资料:
  净利润28,601,840.95-65,827,895.19-
  资产减值准备-1,527,280.52-1,694,594.94-
  固定资产和投资性房地产折旧6,956,571.6-8,127,148.99-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧6,956,571.6-8,127,148.99-
  无形资产摊销175,692.5-119,544.48-
  公允价值变动损失--61,249.32-
  财务费用2,192,048.41-2,500,416.46-
  投资损失---213,751.91-
  递延所得税35,314.12--1,115,276.3-
  其中:递延所得税资产减少26,430.13--1,115,276.3-
    递延所得税负债增加8,883.99---
  存货的减少-21,407,511.36--36,237,055.46-
  经营性应收项目的减少-18,090,653.37--121,043,246.94-
  经营性应付项目的增加20,477,757.17-77,493,467.15-
  其他89,024.58---
  现金的期末余额126,458,527.18-101,052,890.11-
  减:现金的期初余额101,052,890.11-120,663,366.13-
  现金及现金等价物的净增加额25,405,637.07--19,610,476.02-
公告日期2026-08-282026-04-152026-04-152025-10-13
审计意见(境内)标准无保留意见
TOP↑