当前位置:首页 - 行情中心 - 优机股份(920943) - 财务分析 - 现金流量表

优机股份

(920943)

  

流通市值:7.16亿  总市值:14.03亿
流通股本:5180.78万   总股本:1.02亿

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437,707,161.03236,085,926.26975,240,789.07721,316,414
  收到的税费返还21,648,707.6911,082,736.254,420,709.6242,921,886.8
  收到其他与经营活动有关的现金12,160,664.838,965,013.3841,284,055.147,074,616.75
  经营活动现金流入小计471,516,533.55256,133,675.841,070,945,553.83771,312,917.55
  购买商品、接受劳务支付的现金307,371,824.67143,443,390.33682,417,491.53533,152,034.5
  支付给职工以及为职工支付的现金93,188,926.2454,129,100.31159,771,082.86124,311,751.16
  支付的各项税费15,501,894.668,148,968.3540,910,992.4931,272,232.43
  支付其他与经营活动有关的现金48,222,04229,432,262.6112,263,520.8256,879,257.52
  经营活动现金流出小计464,284,687.57235,153,721.59995,363,087.7745,615,275.61
  经营活动产生的现金流量净额7,231,845.9820,979,954.2575,582,466.1325,697,641.94
二、投资活动产生的现金流量:
  收回投资收到的现金126,000,00070,000,000--
  取得投资收益收到的现金528,430.56296,055.56640,181.5910,081.59
  处置固定资产、无形资产和其他长期资产收回的现金净额6,999.09-12,900-
  收到的其他与投资活动有关的现金8,699,3703,000,00012,027,020.376,000,000
  投资活动现金流入小计135,234,799.6573,296,055.5612,680,101.966,010,081.59
  购建固定资产、无形资产和其他长期资产支付的现金72,272,829.0538,508,418.15151,931,920.98125,004,447.45
  投资支付的现金56,000,00056,000,00070,000,000-
  支付其他与投资活动有关的现金18,000,0003,000,0006,000,0006,000,000
  投资活动现金流出小计146,272,829.0597,508,418.15227,931,920.98131,004,447.45
  投资活动产生的现金流量净额-11,038,029.4-24,212,362.59-215,251,819.02-124,994,365.86
三、筹资活动产生的现金流量:
  取得借款收到的现金94,016,644.640,000,000228,036,636.44204,099,930.1
  发行债券收到的现金--120,000,000120,000,000
  收到其他与筹资活动有关的现金8,559,163.993,491,489.1910,837,328.894,120,671.36
  筹资活动现金流入小计102,575,808.5943,491,489.19358,873,965.33328,220,601.46
  偿还债务支付的现金74,609,50040,700,000166,209,985.84127,362,974
  分配股利、利润或偿付利息支付的现金25,968,268.42,324,429.9140,184,189.0737,404,641.44
  其中:子公司支付给少数股东的股利、利润768,873.88-5,278,696.965,286,509.64
  支付其他与筹资活动有关的现金15,379,512.44358,961.1116,114,250.1110,196,893.88
  筹资活动现金流出小计115,957,280.8443,383,391.02222,508,425.02174,964,509.32
  筹资活动产生的现金流量净额-13,381,472.25108,098.17136,365,540.31153,256,092.14
四、汇率变动对现金及现金等价物的影响-1,751,935.2375,556.166,472,830.265,187,459.21
五、现金及现金等价物净增加额-18,939,590.87-2,748,754.013,169,017.6859,146,827.43
  加:期初现金及现金等价物余额223,552,043.14223,552,043.14220,383,025.46220,383,025.46
  期末现金及现金等价物余额204,612,452.27220,803,289.13223,552,043.14279,529,852.89
补充资料:
  净利润8,609,186.29-81,366,757.24-
  资产减值准备1,461,848.46-4,144,068.77-
  固定资产和投资性房地产折旧16,588,156.7-25,158,960.05-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧16,588,156.7-25,158,960.05-
  无形资产摊销904,203.84-1,894,008.33-
  长期待摊费用摊销993,631.77-2,284,382.16-
  处置固定资产、无形资产和其他长期资产的损失-6,999.09-14,579.85-
  固定资产报废损失3,960.47-501,937.71-
  公允价值变动损失98,166.67--98,166.67-
  财务费用6,386,791.02-8,504,687.54-
  投资损失-383,708.33--2,776,601.56-
  递延所得税435,715.62--2,164,153.87-
  其中:递延所得税资产减少-209,648.07--1,792,242.09-
    递延所得税负债增加645,363.69--371,911.78-
  存货的减少-116,867,490.67--34,554,185.8-
  经营性应收项目的减少17,227,798.83--26,851,707.02-
  经营性应付项目的增加75,393,675.64-10,112,555.81-
  其他361,274.11-551,221.45-
  现金的期末余额204,612,452.27-223,552,043.14-
  减:现金的期初余额223,552,043.14-220,383,025.46-
  现金及现金等价物的净增加额-18,939,590.87-3,169,017.68-
公告日期2026-08-262026-04-292026-04-212025-10-28
审计意见(境内)标准无保留意见
TOP↑