当前位置:首页 - 行情中心 - 三柏硕(001300) - 财务分析 - 现金流量表

三柏硕

(001300)

  

流通市值:29.91亿  总市值:29.91亿
流通股本:2.44亿   总股本:2.44亿

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288,559,513.06122,995,815.87502,308,631.39436,820,118.89
  收到的税费返还17,965,495.1613,775,970.5321,884,485.8720,128,297.91
  收到其他与经营活动有关的现金4,631,018.492,573,580.113,908,434.1612,445,762.05
  经营活动现金流入小计311,156,026.71139,345,366.5538,101,551.42469,394,178.85
  购买商品、接受劳务支付的现金232,272,735.71111,079,640.98344,031,541.6338,786,844.94
  支付给职工以及为职工支付的现金63,036,966.1431,739,374.61125,093,661.2690,984,646.51
  支付的各项税费7,942,285.844,063,884.1118,683,132.1317,513,223.04
  支付其他与经营活动有关的现金15,268,821.919,469,865.3641,138,242.0635,537,129.73
  经营活动现金流出小计318,520,809.6156,352,765.06528,946,577.05482,821,844.22
  经营活动产生的现金流量净额-7,364,782.89-17,007,398.569,154,974.37-13,427,665.37
二、投资活动产生的现金流量:
  收回投资收到的现金1,151,816,011.78564,541,169.242,830,407,383.82,440,770,800.81
  处置固定资产、无形资产和其他长期资产收回的现金净额444,816.54444,816.5491,738.849,427
  收到的其他与投资活动有关的现金630,056.01-7,636,064.454,952,648.42
  投资活动现金流入小计1,152,890,884.33564,985,985.782,838,135,187.092,445,732,876.23
  购建固定资产、无形资产和其他长期资产支付的现金9,634,207.817,462,441.2412,103,210.545,434,620.36
  投资支付的现金1,125,400,000540,300,0002,851,232,6462,441,404,613.65
  支付其他与投资活动有关的现金630,056.011,292,7006,288,914.455,182,601.6
  投资活动现金流出小计1,135,664,263.82549,055,141.242,869,624,770.992,452,021,835.61
  投资活动产生的现金流量净额17,226,620.5115,930,844.54-31,489,583.9-6,288,959.38
三、筹资活动产生的现金流量:
  吸收投资收到的现金--6,332,433.856,107,433.85
  其中:子公司吸收少数股东投资收到的现金--6,332,433.856,107,433.85
  取得借款收到的现金89,786,655.5670,000,00078,487,083.3372,320,333.32
  筹资活动现金流入小计89,786,655.5670,000,00084,819,517.1878,427,767.17
  偿还债务支付的现金47,700,00017,700,00050,818,898.7219,558,898.72
  分配股利、利润或偿付利息支付的现金829,315.35317,170.483,162,978.073,011,644.46
  支付其他与筹资活动有关的现金5,512,203.031,872,615.4324,120,395.8912,325,021.1
  筹资活动现金流出小计54,041,518.3819,889,785.9178,102,272.6834,895,564.28
  筹资活动产生的现金流量净额35,745,137.1850,110,214.096,717,244.543,532,202.89
四、汇率变动对现金及现金等价物的影响-9,105,293.98-4,195,393.68-5,836,671.2-2,920,547.91
五、现金及现金等价物净增加额36,501,680.8244,838,266.39-21,454,036.2320,895,030.23
  加:期初现金及现金等价物余额230,476,413.25230,476,413.25251,930,449.48251,930,449.48
  期末现金及现金等价物余额266,978,094.07275,314,679.64230,476,413.25272,825,479.71
补充资料:
  净利润-21,188,164.57--71,809,112.71-
  资产减值准备722,737.71-11,142,092.73-
  固定资产和投资性房地产折旧9,500,137.93-18,754,813.33-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧9,500,137.93-18,754,813.33-
  无形资产摊销4,618,642.43-9,629,905.41-
  长期待摊费用摊销295,135.22-248,477.12-
  处置固定资产、无形资产和其他长期资产的损失0-117,959.68-
  固定资产报废损失0---
  公允价值变动损失1,415,537.4--957,034.67-
  财务费用13,395,086.75-6,330,414.14-
  投资损失-5,598,383.32--8,941,887.8-
  递延所得税-95,539.9-20,766,746.13-
  其中:递延所得税资产减少769,646.55-21,738,303.09-
    递延所得税负债增加-865,186.45--971,556.96-
  存货的减少16,918,982.98-19,490,607.45-
  经营性应收项目的减少28,392,902.19-38,084,793.81-
  经营性应付项目的增加-60,582,216.33--38,279,516.36-
  其他-1,011,764.85-544,111.89-
  现金的期末余额266,978,094.07-230,476,413.25-
  减:现金的期初余额230,476,413.25-251,930,449.48-
  现金及现金等价物的净增加额36,501,680.82--21,454,036.23-
公告日期2026-08-272026-04-272026-04-272025-10-28
审计意见(境内)标准无保留意见
TOP↑