当前位置:首页 - 行情中心 - 三雄极光(300625) - 财务分析 - 现金流量表

三雄极光

(300625)

  

流通市值:14.24亿  总市值:24.55亿
流通股本:1.62亿   总股本:2.79亿

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1,089,326,730.46691,342,845.27308,669,964.431,639,903,875.01
  收到的税费返还---1,052,876.22
  收到其他与经营活动有关的现金32,573,323.5722,216,891.939,956,640.8337,749,807.04
  经营活动现金流入小计1,121,900,054.03713,559,737.2318,626,605.261,678,706,558.27
  购买商品、接受劳务支付的现金706,443,942.85474,356,935.01220,131,755.96884,489,667.76
  支付给职工以及为职工支付的现金320,665,421.58213,027,624.27110,970,987.95416,935,263.87
  支付的各项税费50,018,943.135,296,764.5117,799,785.57111,365,836.94
  支付其他与经营活动有关的现金184,932,520.53133,460,094.0753,481,721.57173,314,322.56
  经营活动现金流出小计1,262,060,828.06856,141,417.86402,384,251.051,586,105,091.13
  经营活动产生的现金流量净额-140,160,774.03-142,581,680.66-83,757,645.7992,601,467.14
二、投资活动产生的现金流量:
  收回投资收到的现金1,672,557,368.21,180,180,461.91510,266,399.993,025,575,911.78
  取得投资收益收到的现金7,655,356.586,988,284.262,756,815.3418,588,863.65
  处置固定资产、无形资产和其他长期资产收回的现金净额695,410.27597,328.56316,628.563,696,243.08
  收到的其他与投资活动有关的现金---1,829,520
  投资活动现金流入小计1,680,908,135.051,187,766,074.73513,339,843.893,049,690,538.51
  购建固定资产、无形资产和其他长期资产支付的现金26,626,517.8217,017,246.339,914,516.8151,364,461.5
  投资支付的现金1,586,758,461.921,041,502,461.92436,589,4003,136,790,500
  投资活动现金流出小计1,613,384,979.741,058,519,708.25446,503,916.813,188,154,961.5
  投资活动产生的现金流量净额67,523,155.31129,246,366.4866,835,927.08-138,464,422.99
三、筹资活动产生的现金流量:
  取得借款收到的现金69,900,00069,900,000-41,300,000
  筹资活动现金流入平衡项目00-0
  筹资活动现金流入小计69,900,00069,900,000-41,300,000
  偿还债务支付的现金20,800,00020,800,00020,800,00070,000,000
  分配股利、利润或偿付利息支付的现金69,996,732.8569,739,359.73-84,092,212.99
  支付其他与筹资活动有关的现金---9,656,701.03
  筹资活动现金流出小计90,796,732.8590,539,359.7320,800,000163,748,914.02
  筹资活动产生的现金流量净额-20,896,732.85-20,639,359.73-20,800,000-122,448,914.02
四、汇率变动对现金及现金等价物的影响-41,301.35-33,468.6-15,893.76104.43
五、现金及现金等价物净增加额-93,575,652.92-34,008,142.51-37,737,612.47-168,311,765.44
  加:期初现金及现金等价物余额307,274,188.76307,274,188.76307,274,188.76475,585,954.2
  期末现金及现金等价物余额213,698,535.84273,266,046.25269,536,576.29307,274,188.76
补充资料:
  净利润--50,228,286.55--43,495,884.87
  资产减值准备-7,323,210.59-51,095,663.38
  固定资产和投资性房地产折旧-26,069,605.47-56,813,673.72
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-26,069,605.47-56,813,673.72
  无形资产摊销-3,500,305.04-6,601,660.62
  长期待摊费用摊销-1,613,969.08-3,238,364.25
  处置固定资产、无形资产和其他长期资产的损失--161,559.69--832,169.49
  固定资产报废损失---739,617.89
  公允价值变动损失--27,826.25--209,795.77
  财务费用--33,468.6-756,109.39
  投资损失--6,988,284.26--17,272,195.63
  递延所得税--18,455,260.68--33,344,409.61
  其中:递延所得税资产减少--18,455,260.68--28,881,244.86
    递延所得税负债增加----4,463,164.75
  存货的减少--24,556,941.56-33,579,289.48
  经营性应收项目的减少-15,985,990.83-51,300,791.99
  经营性应付项目的增加--99,187,640.11--24,171,244.87
  现金的期末余额-273,266,046.25-307,274,188.76
  减:现金的期初余额-307,274,188.76-475,585,954.2
  现金及现金等价物的净增加额--34,008,142.51--168,311,765.44
公告日期2026-10-282026-08-222026-04-252026-04-25
审计意见(境内)标准无保留意见
TOP↑