当前位置:首页 - 行情中心 - 开特股份(920978) - 财务分析 - 现金流量表

开特股份

(920978)

  

流通市值:18.00亿  总市值:31.88亿
流通股本:1.02亿   总股本:1.80亿

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492,353,780.13322,828,676.13154,412,507.72637,166,245.75
  收到其他与经营活动有关的现金11,887,979.433,079,831.782,708,094.987,516,566.15
  经营活动现金流入小计504,241,759.56325,908,507.91157,120,602.7644,682,811.9
  购买商品、接受劳务支付的现金179,618,149.07102,842,951.7353,745,892.89198,902,116.89
  支付给职工以及为职工支付的现金133,857,640.1695,864,892.9760,828,673.47172,457,458.78
  支付的各项税费49,714,931.637,795,109.5216,048,518.3355,296,709.29
  支付其他与经营活动有关的现金42,295,865.3725,554,258.5910,935,293.7351,122,261.01
  经营活动现金流出小计405,486,586.2262,057,212.81141,558,378.42477,778,545.97
  经营活动产生的现金流量净额98,755,173.3663,851,295.115,562,224.28166,904,265.93
二、投资活动产生的现金流量:
  收回投资收到的现金---310,000,000
  取得投资收益收到的现金130,000130,000-991,079.46
  处置固定资产、无形资产和其他长期资产收回的现金净额---2,600
  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130,000130,000-310,993,679.46
  购建固定资产、无形资产和其他长期资产支付的现金87,435,409.3560,695,041.5318,209,655.84202,229,173.42
  投资支付的现金1,000,000--266,249,994.95
  投资活动现金流出小计88,435,409.3560,695,041.5318,209,655.84468,479,168.37
  投资活动产生的现金流量净额-88,305,409.35-60,565,041.53-18,209,655.84-157,485,488.91
三、筹资活动产生的现金流量:
  吸收投资收到的现金---4,349,680
  取得借款收到的现金103,000,00093,000,0005,000,000114,500,000
  收到其他与筹资活动有关的现金37,510,813.0637,510,813.0637,510,813.0631,967,791.84
  筹资活动现金流入小计140,510,813.06130,510,813.0642,510,813.06150,817,471.84
  偿还债务支付的现金110,750,00055,950,00010,150,00050,650,000
  分配股利、利润或偿付利息支付的现金43,025,258.1142,166,999.4883,237.794,017,362.2
  支付其他与筹资活动有关的现金6,767,639.827,806,549.695,406,986.378,721,584.21
  筹资活动现金流出小计160,542,897.93105,923,549.0916,440,224.07153,388,946.41
  筹资活动产生的现金流量净额-20,032,084.8724,587,263.9726,070,588.99-2,571,474.57
四、汇率变动对现金及现金等价物的影响-3,955,005.67-2,996,501.81-1,535,266.95119,226.64
五、现金及现金等价物净增加额-13,537,326.5324,877,015.7321,887,890.486,966,529.09
  加:期初现金及现金等价物余额64,125,783.0764,125,783.0764,125,783.0757,159,253.98
  期末现金及现金等价物余额50,588,456.5489,002,798.886,013,673.5564,125,783.07
补充资料:
  净利润-71,887,991.82-173,143,311.68
  资产减值准备-3,153,682.72-13,392,069.03
  固定资产和投资性房地产折旧-16,913,833.81-25,967,890.95
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-16,913,833.81-25,967,890.95
  无形资产摊销-1,190,363.33-1,891,486.13
  长期待摊费用摊销-1,409,101.18-1,187,481.23
  处置固定资产、无形资产和其他长期资产的损失--63,602.81--11,191.03
  固定资产报废损失-167,519.86-169,601.79
  公允价值变动损失---74,438.36
  财务费用-4,885,640.96-3,611,428.47
  投资损失--102,879--208,348.69
  递延所得税--1,850,269.07-2,113,892.56
  其中:递延所得税资产减少--716,408.83--883,608.29
    递延所得税负债增加--1,133,860.24-2,997,500.85
  存货的减少-7,882,204.62--46,445,300.59
  经营性应收项目的减少-76,681,420.43--138,217,531.37
  经营性应付项目的增加--122,430,912.75-114,778,549.18
  其他-6,544,860.52-8,745,743.58
  现金的期末余额-89,002,798.8-64,125,783.07
  减:现金的期初余额-64,125,783.07-57,159,253.98
  现金及现金等价物的净增加额-24,877,015.73-6,966,529.09
公告日期2026-10-292026-08-262026-04-292026-04-01
审计意见(境内)标准无保留意见
TOP↑