当前位置:首页 - 行情中心 - 凯腾精工(920553) - 财务分析 - 现金流量表

凯腾精工

(920553)

  

流通市值:5.63亿  总市值:8.62亿
流通股本:9380.34万   总股本:1.44亿

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333,296,210.49213,210,450.2898,061,940.29412,822,590.5
  收到其他与经营活动有关的现金5,317,062.163,405,074.92,627,343.2315,619,626.4
  经营活动现金流入小计338,613,272.65216,615,525.18100,689,283.52428,442,216.9
  购买商品、接受劳务支付的现金102,459,053.569,185,324.3532,610,574.66113,259,301.6
  支付给职工以及为职工支付的现金149,331,894.74102,857,707.8255,589,409.63177,980,908.41
  支付的各项税费34,445,843.6822,565,659.8612,123,583.0343,538,260.99
  支付其他与经营活动有关的现金30,218,691.4419,491,939.3511,036,429.2143,012,768.59
  经营活动现金流出小计316,455,483.36214,100,631.38111,359,996.53377,791,239.59
  经营活动产生的现金流量净额22,157,789.292,514,893.8-10,670,713.0150,650,977.31
二、投资活动产生的现金流量:
  处置固定资产、无形资产和其他长期资产收回的现金净额350,218.4198,822.458,000631,516.25
  投资活动现金流入小计350,218.4198,822.458,000631,516.25
  购建固定资产、无形资产和其他长期资产支付的现金28,102,789.8722,746,823.0712,435,334.6540,701,925.33
  投资活动现金流出小计28,102,789.8722,746,823.0712,435,334.6540,701,925.33
  投资活动产生的现金流量净额-27,752,571.47-22,548,000.67-12,377,334.65-40,070,409.08
三、筹资活动产生的现金流量:
  取得借款收到的现金56,300,00039,300,00016,500,00096,206,000
  收到其他与筹资活动有关的现金5,000,000---
  筹资活动现金流入小计61,300,00039,300,00016,500,00096,206,000
  偿还债务支付的现金54,007,00028,077,0008,400,00095,786,552.56
  分配股利、利润或偿付利息支付的现金12,198,173.049,960,654.122,085,813.6518,260,446.01
  其中:子公司支付给少数股东的股利、利润3,024,576.061,457,7241,457,7245,929,240.85
  支付其他与筹资活动有关的现金4,707,190.561,588,267.74630,850.653,232,109.37
  筹资活动现金流出小计70,912,363.639,625,921.8611,116,664.3117,279,107.94
  筹资活动产生的现金流量净额-9,612,363.6-325,921.865,383,335.7-21,073,107.94
四、汇率变动对现金及现金等价物的影响-2,178.65-1,820.14-914.1872,332.89
五、现金及现金等价物净增加额-15,209,324.43-20,360,848.87-17,665,626.14-10,420,206.82
  加:期初现金及现金等价物余额55,782,238.7855,782,238.7855,782,238.7866,202,445.6
  期末现金及现金等价物余额40,572,914.3535,421,389.9138,116,612.6455,782,238.78
补充资料:
  净利润-11,634,163.07-33,530,281.17
  资产减值准备-12,265.52-77,584.96
  固定资产和投资性房地产折旧-21,672,545.7-40,864,869.98
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-21,672,545.7-40,864,869.98
  无形资产摊销-2,150,829.67-4,126,567.4
  长期待摊费用摊销-484,326.05-978,246.07
  处置固定资产、无形资产和其他长期资产的损失-112,306.11--18,292,665.41
  固定资产报废损失--43,224.93-94,880.56
  公允价值变动损失--59,440.16--144,040.37
  财务费用-1,306,163.91-2,728,480.48
  投资损失---33,933.1
  递延所得税--194,701.7--874,489.6
  其中:递延所得税资产减少--155,787.3--1,100,965.71
    递延所得税负债增加--38,914.4-226,476.11
  存货的减少--1,928,301.53--105,084.5
  经营性应收项目的减少--34,622,892.79--8,943,240.87
  经营性应付项目的增加-919,564.48--3,699,298.06
  现金的期末余额-35,421,389.91-55,782,238.78
  减:现金的期初余额-55,782,238.78-66,202,445.6
  现金及现金等价物的净增加额--20,360,848.87--10,420,206.82
公告日期2026-10-282026-08-272026-04-292026-03-30
审计意见(境内)标准无保留意见
TOP↑