当前位置:首页 - 行情中心 - 三鑫医疗(300453) - 财务分析 - 现金流量表

三鑫医疗

(300453)

  

流通市值:34.51亿  总市值:49.27亿
流通股本:3.66亿   总股本:5.22亿

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1,481,008,469.92925,885,836.58433,106,223.971,821,691,608.85
  收到的税费返还430,889.2126,316.7--
  收到其他与经营活动有关的现金22,411,249.4816,525,609.673,512,544.0228,628,636.95
  经营活动现金流入小计1,503,850,608.61942,437,762.95436,618,767.991,850,320,245.8
  购买商品、接受劳务支付的现金807,212,423.1505,248,927.82280,852,843.55889,906,104.97
  支付给职工以及为职工支付的现金247,992,314.75175,369,666.7594,840,713.52283,739,154.86
  支付的各项税费76,735,560.9357,261,331.5831,337,293.7687,938,317.42
  支付其他与经营活动有关的现金87,893,234.6249,062,996.516,991,586128,136,720.37
  经营活动现金流出小计1,219,833,533.4786,942,922.65424,022,436.831,389,720,297.62
  经营活动产生的现金流量净额284,017,075.21155,494,840.312,596,331.16460,599,948.18
二、投资活动产生的现金流量:
  收回投资收到的现金563,970,628.49375,821,897.93213,031,897.93955,511,000
  取得投资收益收到的现金4,240,252.272,996,913.511,213,297.9811,840,076.73
  处置固定资产、无形资产和其他长期资产收回的现金净额20,000--651,929.07
  投资活动现金流入小计568,230,880.76378,818,811.44214,245,195.91968,003,005.8
  购建固定资产、无形资产和其他长期资产支付的现金201,293,775.43117,423,673.9455,839,599.06241,865,850.42
  投资支付的现金842,920,497.94446,869,749.76392,000,000881,500,000
  投资活动现金流出小计1,044,214,273.37564,293,423.7447,839,599.061,123,365,850.42
  投资活动产生的现金流量净额-475,983,392.61-185,474,612.26-233,594,403.15-155,362,844.62
三、筹资活动产生的现金流量:
  吸收投资收到的现金---500,000
  其中:子公司吸收少数股东投资收到的现金---500,000
  取得借款收到的现金584,528,301.8960,000,000-81,340,000
  收到其他与筹资活动有关的现金---700,000
  筹资活动现金流入平衡项目00-0
  筹资活动现金流入小计584,528,301.8960,000,000-82,540,000
  偿还债务支付的现金44,879,96144,354,3616,092,60069,397,600
  分配股利、利润或偿付利息支付的现金172,534,067.09118,776,757.3411,464,008.25178,966,854.65
  其中:子公司支付给少数股东的股利、利润9,660,0009,660,0009,660,00015,680,000
  支付其他与筹资活动有关的现金44,988,559.2624,960,782.26-2,483,539.12
  筹资活动现金流出小计262,402,587.35188,091,900.617,556,608.25250,847,993.77
  筹资活动产生的现金流量净额322,125,714.54-128,091,900.6-17,556,608.25-168,307,993.77
四、汇率变动对现金及现金等价物的影响-2,653,777.38-2,133,416.11-603,697.951,308,872.59
五、现金及现金等价物净增加额127,505,619.76-160,205,088.67-239,158,378.19138,237,982.38
  加:期初现金及现金等价物余额418,160,281.64418,160,281.64418,160,281.64279,922,299.26
  期末现金及现金等价物余额545,665,901.4257,955,192.97179,001,903.45418,160,281.64
补充资料:
  净利润-145,049,066.03-290,268,722.64
  资产减值准备-3,631,482.54-10,687,455.99
  固定资产和投资性房地产折旧-51,031,443.52-94,056,514.49
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-51,031,443.52-94,056,514.49
  无形资产摊销-12,925,081.47-26,059,150.06
  长期待摊费用摊销-1,475,506.6-1,294,893.55
  处置固定资产、无形资产和其他长期资产的损失-22,433.85-854,608.2
  固定资产报废损失-4,502,416.2-1,590,066.25
  公允价值变动损失--1,995,338.46--105,104.94
  财务费用-1,673,011.92-647,097.1
  投资损失--1,519,659.97--10,531,761.76
  递延所得税-83,965.15--5,357,827.62
  其中:递延所得税资产减少--294,369.75--6,893,558.71
    递延所得税负债增加-378,334.9-1,535,731.09
  存货的减少--60,382,074.82--11,153,859.53
  经营性应收项目的减少--8,619,665.87--19,474,553.18
  经营性应付项目的增加-2,266,376.5-68,753,972.11
  其他-827,410.18-11,738,501.69
  现金的期末余额-257,955,192.97-418,160,281.64
  减:现金的期初余额-418,160,281.64-279,922,299.26
  现金及现金等价物的净增加额--160,205,088.67-138,237,982.38
公告日期2026-10-162026-08-252026-04-272026-04-27
审计意见(境内)标准无保留意见
TOP↑