当前位置:首页 - 行情中心 - 中设咨询(920873) - 财务分析 - 现金流量表

中设咨询

(920873)

  

流通市值:8.81亿  总市值:11.27亿
流通股本:1.20亿   总股本:1.53亿

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65,504,645.2943,196,59424,126,711.9134,940,675.34
  收到其他与经营活动有关的现金6,928,482.165,908,446.493,455,852.9310,029,671.61
  经营活动现金流入小计72,433,127.4549,105,040.4927,582,564.83144,970,346.95
  购买商品、接受劳务支付的现金30,708,074.7422,065,899.6114,635,681.537,510,782.91
  支付给职工以及为职工支付的现金58,125,191.842,171,588.4617,136,303.4369,326,423.78
  支付的各项税费2,987,096.661,706,505.51994,250.735,583,633.39
  支付其他与经营活动有关的现金18,042,078.112,982,450.576,905,243.8122,029,967.2
  经营活动现金流出小计109,862,441.378,926,444.1539,671,479.47134,450,807.28
  经营活动产生的现金流量净额-37,429,313.85-29,821,403.66-12,088,914.6410,519,539.67
二、投资活动产生的现金流量:
  取得投资收益收到的现金109,976.7286,053.4341,436.99812,152.42
  处置固定资产、无形资产和其他长期资产收回的现金净额421421-3,780
  收到的其他与投资活动有关的现金85,000,00065,000,00030,000,000215,000,000
  投资活动现金流入小计85,110,397.7265,086,474.4330,041,436.99215,815,932.42
  购建固定资产、无形资产和其他长期资产支付的现金8,242,429.647,645,632.323,136,928.8519,732,968.79
  支付其他与投资活动有关的现金70,000,00050,000,00030,000,000170,000,000
  投资活动现金流出小计78,242,429.6457,645,632.3233,136,928.85189,732,968.79
  投资活动产生的现金流量净额6,867,968.087,440,842.11-3,095,491.8626,082,963.63
三、筹资活动产生的现金流量:
  取得借款收到的现金24,100,00012,100,0004,100,00025,000,000
  收到其他与筹资活动有关的现金---5,350,842.19
  筹资活动现金流入小计24,100,00012,100,0004,100,00030,350,842.19
  偿还债务支付的现金21,100,0009,100,0008,005,833.3335,500,000
  分配股利、利润或偿付利息支付的现金547,461.1341,761.1163,486.11,227,456.93
  支付其他与筹资活动有关的现金---3,337,797
  筹资活动现金流出小计21,647,461.19,441,761.18,169,319.4340,065,253.93
  筹资活动产生的现金流量净额2,452,538.92,658,238.9-4,069,319.43-9,714,411.74
四、汇率变动对现金及现金等价物的影响-22,987.66-18,639.41-17,274.89-13,269.18
五、现金及现金等价物净增加额-28,131,794.53-19,740,962.06-19,271,000.8226,874,822.38
  加:期初现金及现金等价物余额74,240,995.0974,240,995.0974,240,995.0947,366,172.71
  期末现金及现金等价物余额46,109,200.5654,500,033.0354,969,994.2774,240,995.09
补充资料:
  净利润--26,030,455.53--63,378,729.97
  固定资产和投资性房地产折旧-4,142,869.71-6,811,994.83
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-4,142,869.71-6,811,994.83
  无形资产摊销-340,506.71-672,190.97
  长期待摊费用摊销-582,704.58-1,578,024.24
  处置固定资产、无形资产和其他长期资产的损失-4,519.37-4,055.97
  公允价值变动损失-2,007.2--
  财务费用-291,307.6-1,254,935.94
  投资损失-231,648.88--253,306.2
  递延所得税--1,050,064.96--4,565,693.86
  其中:递延所得税资产减少--1,046,010.84--4,557,842.07
    递延所得税负债增加--4,054.12--7,851.79
  存货的减少-1,039,767.43--991,150.45
  经营性应收项目的减少-5,009,656.38-36,641,699.64
  经营性应付项目的增加--12,624,482.54-21,212,847.36
  现金的期末余额-54,500,033.03-74,240,995.09
  减:现金的期初余额-74,240,995.09-47,366,172.71
  现金及现金等价物的净增加额--19,740,962.06-26,874,822.38
公告日期2026-10-262026-08-242026-04-232026-04-23
审计意见(境内)标准无保留意见
TOP↑