当前位置:首页 - 行情中心 - 博晖创新(300318) - 财务分析 - 现金流量表

博晖创新

(300318)

  

流通市值:39.54亿  总市值:40.76亿
流通股本:7.92亿   总股本:8.17亿

现金流量表

报告期2026-03-312025-12-312025-09-302025-06-30
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192,054,705.31805,482,337.09592,960,573.13396,258,091.9
  收到的税费返还87,240.199,149.8556,850.38-
  收到其他与经营活动有关的现金16,851,950.8345,940,785.134,700,765.8424,649,120.89
  经营活动现金流入小计208,993,896.24851,522,272.04627,718,189.35420,907,212.79
  购买商品、接受劳务支付的现金96,680,291.43402,417,419.89282,103,894.53183,126,586.19
  支付给职工以及为职工支付的现金97,148,048.67314,772,305.75241,574,411.93171,137,639.55
  支付的各项税费19,365,276.177,466,683.2864,235,343.4835,708,614.87
  支付其他与经营活动有关的现金33,996,813.14192,032,775.39148,552,536.2581,548,222.3
  经营活动现金流出小计247,190,429.34986,689,184.31736,466,186.19471,521,062.91
  经营活动产生的现金流量净额-38,196,533.1-135,166,912.27-108,747,996.84-50,613,850.12
二、投资活动产生的现金流量:
  收回投资收到的现金180,000,00017,130,404.5510,152,104.554,321,835.14
  处置固定资产、无形资产和其他长期资产收回的现金净额34,930,108.9730,296,319.14268,090118,410
  收到的其他与投资活动有关的现金210,575.446,412.1924,712.198,662.19
  投资活动现金流入小计215,140,684.3747,473,135.8810,444,906.744,448,907.33
  购建固定资产、无形资产和其他长期资产支付的现金27,156,216.93156,924,069.21120,624,625.283,663,727.85
  投资支付的现金180,000,00015,954,47015,954,4708,976,170
  投资活动现金流出小计207,156,216.93172,878,539.21136,579,095.292,639,897.85
  投资活动产生的现金流量净额7,984,467.44-125,405,403.33-126,134,188.46-88,190,990.52
三、筹资活动产生的现金流量:
  取得借款收到的现金32,194,2951,003,200,718.71993,861,862.89813,628,106.99
  收到其他与筹资活动有关的现金349,420,0001,268,000,0001,059,000,000716,300,000
  筹资活动现金流入小计381,614,2952,271,200,718.712,052,861,862.891,529,928,106.99
  偿还债务支付的现金239,221,578.01921,243,723.27927,340,314.57729,800,314.57
  分配股利、利润或偿付利息支付的现金6,447,985.8531,381,922.7324,908,508.7916,157,470.36
  支付其他与筹资活动有关的现金75,713,437.721,010,368,521.29842,306,984.83553,456,325.19
  筹资活动现金流出小计321,383,001.581,962,994,167.291,794,555,808.191,299,414,110.12
  筹资活动产生的现金流量净额60,231,293.42308,206,551.42258,306,054.7230,513,996.87
四、汇率变动对现金及现金等价物的影响-181,765.35-241,780.02-17,429.6594,865.24
五、现金及现金等价物净增加额29,837,462.4147,392,455.823,406,439.7591,804,021.47
  加:期初现金及现金等价物余额103,331,744.2155,939,288.4155,939,288.4155,939,288.41
  期末现金及现金等价物余额133,169,206.62103,331,744.2179,345,728.16147,743,309.88
补充资料:
  净利润--172,007,110.11--30,490,695.64
  资产减值准备-80,185,222.38-2,514,850.4
  固定资产和投资性房地产折旧-66,085,675.6-33,169,480.84
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-66,085,675.6-33,169,480.84
  无形资产摊销-23,240,021.23-10,911,920.8
  长期待摊费用摊销-14,386,790.12-7,162,291.67
  处置固定资产、无形资产和其他长期资产的损失-371,681.32--420,587.76
  固定资产报废损失-15,877,422.72-3,958,071.84
  公允价值变动损失-9,094,433.16--2,061,735.8
  财务费用-32,021,621.3-16,689,716.53
  投资损失-81,297.81--8,662.19
  递延所得税--4,000,956.2--485,528.32
  其中:递延所得税资产减少--2,230,463.32-534,149.75
    递延所得税负债增加--1,770,492.88--1,019,678.07
  存货的减少--165,409,328.92--46,688,892.6
  经营性应收项目的减少--52,784,901.83--21,094,814.6
  经营性应付项目的增加-7,588,241.65--28,401,370.32
  现金的期末余额-103,331,744.21-147,743,309.88
  减:现金的期初余额-55,939,288.41-55,939,288.41
  现金及现金等价物的净增加额-47,392,455.8-91,804,021.47
公告日期2026-04-282026-04-252025-10-302025-08-28
审计意见(境内)标准无保留意见
TOP↑