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:25.86亿  总市值:25.86亿
流通股本:2.44亿   总股本:2.44亿

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422,767,298.31288,559,513.06122,995,815.87502,308,631.39
  收到的税费返还30,259,768.8917,965,495.1613,775,970.5321,884,485.87
  收到其他与经营活动有关的现金6,470,394.154,631,018.492,573,580.113,908,434.16
  经营活动现金流入小计459,497,461.35311,156,026.71139,345,366.5538,101,551.42
  购买商品、接受劳务支付的现金340,727,362.74232,272,735.71111,079,640.98344,031,541.6
  支付给职工以及为职工支付的现金94,010,491.6263,036,966.1431,739,374.61125,093,661.26
  支付的各项税费10,591,709.767,942,285.844,063,884.1118,683,132.13
  支付其他与经营活动有关的现金21,232,622.1515,268,821.919,469,865.3641,138,242.06
  经营活动现金流出小计466,562,186.27318,520,809.6156,352,765.06528,946,577.05
  经营活动产生的现金流量净额-7,064,724.92-7,364,782.89-17,007,398.569,154,974.37
二、投资活动产生的现金流量:
  收回投资收到的现金1,792,537,009.461,151,816,011.78564,541,169.242,830,407,383.8
  处置固定资产、无形资产和其他长期资产收回的现金净额444,816.54444,816.54444,816.5491,738.84
  收到的其他与投资活动有关的现金2,134,476.01630,056.01-7,636,064.45
  投资活动现金流入小计1,795,116,302.011,152,890,884.33564,985,985.782,838,135,187.09
  购建固定资产、无形资产和其他长期资产支付的现金12,204,644.759,634,207.817,462,441.2412,103,210.54
  投资支付的现金1,724,400,0001,125,400,000540,300,0002,851,232,646
  支付其他与投资活动有关的现金2,458,676.01630,056.011,292,7006,288,914.45
  投资活动现金流出小计1,739,063,320.761,135,664,263.82549,055,141.242,869,624,770.99
  投资活动产生的现金流量净额56,052,981.2517,226,620.5115,930,844.54-31,489,583.9
三、筹资活动产生的现金流量:
  吸收投资收到的现金---6,332,433.85
  其中:子公司吸收少数股东投资收到的现金---6,332,433.85
  取得借款收到的现金120,000,00089,786,655.5670,000,00078,487,083.33
  收到其他与筹资活动有关的现金5,928,000---
  筹资活动现金流入小计125,928,00089,786,655.5670,000,00084,819,517.18
  偿还债务支付的现金87,700,00047,700,00017,700,00050,818,898.72
  分配股利、利润或偿付利息支付的现金1,496,593.56829,315.35317,170.483,162,978.07
  支付其他与筹资活动有关的现金9,166,544.485,512,203.031,872,615.4324,120,395.89
  筹资活动现金流出小计98,363,138.0454,041,518.3819,889,785.9178,102,272.68
  筹资活动产生的现金流量净额27,564,861.9635,745,137.1850,110,214.096,717,244.5
四、汇率变动对现金及现金等价物的影响-11,512,093.84-9,105,293.98-4,195,393.68-5,836,671.2
五、现金及现金等价物净增加额65,041,024.4536,501,680.8244,838,266.39-21,454,036.23
  加:期初现金及现金等价物余额230,476,413.25230,476,413.25230,476,413.25251,930,449.48
  期末现金及现金等价物余额295,517,437.7266,978,094.07275,314,679.64230,476,413.25
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2026-10-292026-08-272026-04-272026-04-27
审计意见(境内)标准无保留意见
TOP↑