当前位置:首页 - 行情中心 - 奔朗新材(920807) - 财务分析 - 现金流量表

奔朗新材

(920807)

  

流通市值:9.75亿  总市值:14.44亿
流通股本:1.23亿   总股本:1.82亿

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383,796,420.49253,268,629.09112,818,571.45539,465,431.56
  收到的税费返还7,793,057.576,859,799.513,455,671.577,113,471.42
  收到其他与经营活动有关的现金4,625,352.753,636,163.091,323,939.339,475,337.08
  经营活动现金流入小计396,214,830.81263,764,591.69117,598,182.35556,054,240.06
  购买商品、接受劳务支付的现金321,058,454.02202,281,978.86112,395,579.63338,276,057.54
  支付给职工以及为职工支付的现金79,523,677.2755,294,349.8931,652,437.9100,201,265.73
  支付的各项税费14,718,804.569,185,710.255,293,207.4523,638,447.25
  支付其他与经营活动有关的现金36,376,400.2423,891,533.1711,263,762.1153,593,122.72
  经营活动现金流出小计451,677,336.09290,653,572.17160,604,987.09515,708,893.24
  经营活动产生的现金流量净额-55,462,505.28-26,888,980.48-43,006,804.7440,345,346.82
二、投资活动产生的现金流量:
  收回投资收到的现金225,200,000111,600,00081,600,000167,508,110.5
  取得投资收益收到的现金204,101.42174,164.1547,068.94144,925.63
  处置固定资产、无形资产和其他长期资产收回的现金净额254,699.65229,44720095,296.15
  收到的其他与投资活动有关的现金1,716,250151,250110,0002,949,658.53
  投资活动现金流入小计227,375,051.07112,154,861.1581,757,268.94170,697,990.81
  购建固定资产、无形资产和其他长期资产支付的现金28,566,060.1224,948,66912,054,259.4831,682,487.78
  投资支付的现金251,029,999.294,429,999.266,900,000198,312,000
  投资活动现金流出小计279,596,059.32119,378,668.278,954,259.48229,994,487.78
  投资活动产生的现金流量净额-52,221,008.25-7,223,807.052,803,009.46-59,296,496.97
三、筹资活动产生的现金流量:
  吸收投资收到的现金1,000,000500,000-1,000,000
  其中:子公司吸收少数股东投资收到的现金1,000,000500,000-1,000,000
  取得借款收到的现金147,217,239.5936,851,662.5310,000,000112,712,614.15
  收到其他与筹资活动有关的现金---974,928
  筹资活动现金流入小计148,217,239.5937,351,662.5310,000,000114,687,542.15
  偿还债务支付的现金59,422,199.6221,414,945.41,007,570.492,515,044.07
  分配股利、利润或偿付利息支付的现金19,929,660.7919,247,629.26591,632.4320,569,140.35
  支付其他与筹资活动有关的现金6,557,398.061,361,358.61821,250.872,347,976.77
  筹资活动现金流出小计85,909,258.4742,023,933.272,420,453.7115,432,161.19
  筹资活动产生的现金流量净额62,307,981.12-4,672,270.747,579,546.3-744,619.04
四、汇率变动对现金及现金等价物的影响-2,466,789.27-1,756,742.34-1,237,125.14103,815.95
五、现金及现金等价物净增加额-47,842,321.68-40,541,800.61-33,861,374.12-19,591,953.24
  加:期初现金及现金等价物余额136,161,952.56136,161,952.56136,161,952.56155,753,905.8
  期末现金及现金等价物余额88,319,630.8895,620,151.95102,300,578.44136,161,952.56
补充资料:
  净利润--8,098,092.51-18,284,549.42
  资产减值准备-5,422,803.74-12,036,411.94
  固定资产和投资性房地产折旧-11,336,045.51-22,433,402.89
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-11,336,045.51-22,433,402.89
  无形资产摊销-1,227,670.93-2,460,244.97
  长期待摊费用摊销-663,675.79-1,032,402.11
  处置固定资产、无形资产和其他长期资产的损失--147,809.45-105,397.61
  固定资产报废损失-11,903.38-15,820.93
  公允价值变动损失-312,570.04--617,896.06
  财务费用-1,349,006.89-2,639,433.91
  投资损失-827,754.21--2,828,103.19
  递延所得税--165,803.99--1,233,911.25
  其中:递延所得税资产减少--165,165.09--1,232,633.44
    递延所得税负债增加--638.9--1,277.81
  存货的减少--43,228,667.12--26,652,989.95
  经营性应收项目的减少--13,985,877.15--2,576,331.54
  经营性应付项目的增加-11,184,855.81--5,004,480.46
  其他-0-0
  债务转为资本-0-0
  一年内到期的可转换公司债券-0-0
  不涉及现金收支的投资和筹资活动金额其他项目-2,408,442.44-3,588,900.2
  现金的期末余额-95,620,151.95-136,161,952.56
  减:现金的期初余额-136,161,952.56-155,753,905.8
  加:现金等价物的期末余额-0-0
  减:现金等价物的期初余额-0-0
  现金及现金等价物的净增加额--40,541,800.61--19,591,953.24
公告日期2026-10-282026-08-262026-04-272026-04-27
审计意见(境内)标准无保留意见
TOP↑