当前位置:首页 - 行情中心 - 欧普泰(920414) - 财务分析 - 现金流量表

欧普泰

(920414)

  

流通市值:4.45亿  总市值:6.32亿
流通股本:5607.76万   总股本:7974.82万

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79,035,551.7558,381,681.0322,155,602.36118,671,605.03
  收到的税费返还357,496.63206,788.2330,980.49765,011.97
  收到其他与经营活动有关的现金4,139,963.814,057,252.712,783,276.933,077,389.35
  经营活动现金流入小计83,533,012.1962,645,721.9724,969,859.78122,514,006.35
  购买商品、接受劳务支付的现金37,155,345.7126,455,75615,506,250.9749,269,224.65
  支付给职工以及为职工支付的现金23,594,16015,664,205.438,624,940.2729,868,751.59
  支付的各项税费1,693,651.71960,437.57222,967.321,847,855.27
  支付其他与经营活动有关的现金8,360,137.236,358,792.061,108,387.979,367,163.25
  经营活动现金流出小计70,803,294.6549,439,191.0625,462,546.5390,352,994.76
  经营活动产生的现金流量净额12,729,717.5413,206,530.91-492,686.7532,161,011.59
二、投资活动产生的现金流量:
  收回投资收到的现金---166,800,000
  取得投资收益收到的现金415,479.15102,747.56-288,605.78
  处置固定资产、无形资产和其他长期资产收回的现金净额334,172.01---
  投资活动现金流入的平衡项目00-0
  投资活动现金流入小计749,651.16102,747.56-167,088,605.78
  购建固定资产、无形资产和其他长期资产支付的现金21,437,956.4519,874,326.1117,267,878.4973,271,688.57
  投资支付的现金55,042,62760,000,00030,000,000166,800,000
  投资活动现金流出小计76,480,583.4579,874,326.1147,267,878.49240,071,688.57
  投资活动产生的现金流量净额-75,730,932.29-79,771,578.55-47,267,878.49-72,983,082.79
三、筹资活动产生的现金流量:
  吸收投资收到的现金---2,859,399.2
  取得借款收到的现金49,330,537.2644,779,159.8428,533,225.2680,745,165.65
  筹资活动现金流入小计49,330,537.2644,779,159.8428,533,225.2683,604,564.85
  偿还债务支付的现金21,000,0006,000,0005,000,00012,500,000
  分配股利、利润或偿付利息支付的现金1,904,477.711,478,056.64674,474384,688.96
  支付其他与筹资活动有关的现金1,108,126.1784,618.68391,278.813,202,942.59
  筹资活动现金流出小计24,012,603.818,262,675.326,065,752.8116,087,631.55
  筹资活动产生的现金流量净额25,317,933.4536,516,484.5222,467,472.4567,516,933.3
四、汇率变动对现金及现金等价物的影响-109,853.33-69,796.96-20,629.09-23,546.86
五、现金及现金等价物净增加额-37,793,134.63-30,118,360.08-25,313,721.8826,671,315.24
  加:期初现金及现金等价物余额80,011,439.7380,011,439.7380,011,439.7353,340,124.49
  期末现金及现金等价物余额42,218,305.149,893,079.6554,697,717.8580,011,439.73
补充资料:
  净利润--13,982,067.51--15,508,949.72
  资产减值准备-304,751.06-944,144.66
  固定资产和投资性房地产折旧-3,517,599.68-1,889,265.46
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-3,517,599.68-1,889,265.46
  无形资产摊销-760,642.38-1,560,451
  长期待摊费用摊销-691,166.65-1,330,163.88
  处置固定资产、无形资产和其他长期资产的损失-161,034.14--97,957.73
  固定资产报废损失---1,009.16
  公允价值变动损失-2,111.13--2,915.37
  财务费用-1,573,085.21-648,816.94
  投资损失--102,747.56--253,998.13
  递延所得税--3,639,343.94--3,711,133.59
  其中:递延所得税资产减少--3,413,840.13--3,211,654.58
    递延所得税负债增加--225,503.81--499,479.01
  存货的减少-1,948,766.24-1,819,636.59
  经营性应收项目的减少-27,995,774.32-42,510,787.38
  经营性应付项目的增加--10,282,359.84--7,428,765.9
  不涉及现金收支的投资和筹资活动金额其他项目-0-620,345.59
  现金的期末余额-49,893,079.65-80,011,439.73
  减:现金的期初余额-80,011,439.73-53,340,124.49
  现金及现金等价物的净增加额--30,118,360.08-26,671,315.24
公告日期2026-10-232026-08-242026-04-242026-04-20
审计意见(境内)标准无保留意见
TOP↑