当前位置:首页 - 行情中心 - 三变科技(002112) - 财务分析 - 现金流量表

三变科技

(002112)

  

流通市值:32.94亿  总市值:36.97亿
流通股本:2.62亿   总股本:2.94亿

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1,160,932,657.59695,140,643.53278,839,169.471,773,007,535.09
  收到的税费返还37,013,790.19426,330.61-2,441,725.25
  收到其他与经营活动有关的现金245,175,221.6583,445,229.2542,365,446.34218,355,447.3
  经营活动现金流入小计1,443,121,669.43779,012,203.39321,204,615.811,993,804,707.64
  购买商品、接受劳务支付的现金546,073,112.64267,107,020.78126,690,058.151,411,182,567.11
  支付给职工以及为职工支付的现金93,495,072.0564,586,535.1133,832,348.52118,389,663.98
  支付的各项税费13,298,259.756,019,408.243,565,132.4445,639,443.32
  支付其他与经营活动有关的现金696,571,847.58383,216,785.1198,163,082.97360,975,411.49
  经营活动现金流出小计1,349,438,292.02720,929,749.23362,250,622.081,936,187,085.9
  经营活动产生的现金流量净额93,683,377.4158,082,454.16-41,046,006.2757,617,621.74
二、投资活动产生的现金流量:
  取得投资收益收到的现金1,407,332.7299,333.81--
  处置固定资产、无形资产和其他长期资产收回的现金净额569,349.96363,716.81340,707.965,000
  投资活动现金流入小计1,976,682.66663,050.62340,707.965,000
  购建固定资产、无形资产和其他长期资产支付的现金20,218,499.4912,761,714.1810,350,013.6630,017,710.55
  投资支付的现金---6,000,000
  投资活动现金流出小计20,218,499.4912,761,714.1810,350,013.6636,017,710.55
  投资活动产生的现金流量净额-18,241,816.83-12,098,663.56-10,009,305.7-36,012,710.55
三、筹资活动产生的现金流量:
  吸收投资收到的现金---192,701,449.43
  取得借款收到的现金277,500,000257,500,000167,500,000861,430,225.53
  收到其他与筹资活动有关的现金4,016,5003,016,5003,016,50069,561,660.15
  筹资活动现金流入小计281,516,500260,516,500170,516,5001,123,693,335.11
  偿还债务支付的现金419,727,466.32319,760,799.67189,891,448.21,021,740,027.27
  分配股利、利润或偿付利息支付的现金13,385,444.4510,473,634.794,325,636.237,316,742.56
  支付其他与筹资活动有关的现金477,115.0116,500.015,016,50041,413,609.56
  筹资活动现金流出小计433,590,025.78330,250,934.47199,233,584.41,100,470,379.39
  筹资活动产生的现金流量净额-152,073,525.78-69,734,434.47-28,717,084.423,222,955.72
四、汇率变动对现金及现金等价物的影响-1,392,485.95-1,208,689.74-461,239.35-320,274.74
五、现金及现金等价物净增加额-78,024,451.15-24,959,333.61-80,233,635.7244,507,592.17
  加:期初现金及现金等价物余额159,437,842.51159,437,842.51159,437,842.51114,930,250.34
  期末现金及现金等价物余额81,413,391.36134,478,508.979,204,206.79159,437,842.51
补充资料:
  净利润-26,487,737.62-13,934,956.29
  资产减值准备-11,194,184.44-5,721,012.46
  固定资产和投资性房地产折旧-9,633,604.74-17,617,323.42
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-9,633,604.74-17,617,323.42
  无形资产摊销-556,044.98-1,082,963.76
  长期待摊费用摊销---142,809.1
  处置固定资产、无形资产和其他长期资产的损失-980,393.53-780,355.48
  公允价值变动损失--135,350--
  财务费用-8,492,769.21-20,107,672.13
  投资损失--213,042.95-205,191.67
  递延所得税--110,146.07--1,186,548.25
  其中:递延所得税资产减少--110,146.07--1,186,548.25
  存货的减少-124,618,144.88--283,970,415.51
  经营性应收项目的减少--259,350,241.55--7,346,670.28
  经营性应付项目的增加-132,621,869.15-287,004,864.38
  其他---46,302.91
  现金的期末余额-134,478,508.9-159,437,842.51
  减:现金的期初余额-159,437,842.51-114,930,250.34
  现金及现金等价物的净增加额--24,959,333.61-44,507,592.17
公告日期2026-10-302026-08-222026-04-282026-04-25
审计意见(境内)标准无保留意见
TOP↑