当前位置:首页 - 行情中心 - 科创新源(300731) - 财务分析 - 现金流量表

科创新源

(300731)

  

流通市值:45.70亿  总市值:48.15亿
流通股本:1.68亿   总股本:1.77亿

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702,691,966.54411,402,706.69200,521,551.96873,996,429.14
  收到的税费返还2,827,387.292,136,496.36650,396.942,837,310.51
  收到其他与经营活动有关的现金7,819,314.823,922,600.142,074,655.5627,236,547.33
  经营活动现金流入小计713,338,668.65417,461,803.19203,246,604.46904,070,286.98
  购买商品、接受劳务支付的现金405,840,417.08259,332,482.76148,270,043.88572,608,403.15
  支付给职工以及为职工支付的现金176,148,139.39107,085,146.5854,913,267.56184,446,358.44
  支付的各项税费42,927,228.8724,035,107.5113,888,182.7336,689,807.52
  支付其他与经营活动有关的现金82,273,830.8450,387,480.5122,614,280.3367,572,404.18
  经营活动现金流出小计707,189,616.18440,840,217.36239,685,774.5861,316,973.29
  经营活动产生的现金流量净额6,149,052.47-23,378,414.17-36,439,170.0442,753,313.69
二、投资活动产生的现金流量:
  收回投资收到的现金14,500,00010,000,0004,000,00039,000,000
  取得投资收益收到的现金62,939.7246,126.0223,830.13389,447.18
  处置固定资产、无形资产和其他长期资产收回的现金净额282,176.7177,676.715,133105,875.79
  处置子公司及其他营业单位收到的现金净额---3,274,631.42
  收到的其他与投资活动有关的现金1,527.64--20,000,000
  投资活动现金流入小计14,846,644.0710,123,802.734,028,963.1362,769,954.39
  购建固定资产、无形资产和其他长期资产支付的现金34,252,643.8320,254,250.2712,025,806.7242,511,633.23
  投资支付的现金16,000,00010,000,0006,000,00018,600,000
  取得子公司及其他营业单位支付的现金91,220,455.37---
  支付其他与投资活动有关的现金-46,650,000--
  投资活动现金流出小计141,473,099.276,904,250.2718,025,806.7261,111,633.23
  投资活动产生的现金流量净额-126,626,455.13-66,780,447.54-13,996,843.591,658,321.16
三、筹资活动产生的现金流量:
  吸收投资收到的现金6,227,3005,894,0005,894,000-
  取得借款收到的现金379,100,000203,500,000100,000,000247,224,131.18
  收到其他与筹资活动有关的现金--2,052,954.61-
  筹资活动现金流入小计385,327,300209,394,000107,946,954.61247,224,131.18
  偿还债务支付的现金173,520,000113,520,00015,500,000157,500,000
  分配股利、利润或偿付利息支付的现金19,591,100.7315,861,058.071,790,938.1322,121,986.3
  其中:子公司支付给少数股东的股利、利润---7,000,000
  支付其他与筹资活动有关的现金48,533,145.2416,000,475.259,168,058.7532,978,333.99
  筹资活动现金流出小计241,644,245.97145,381,533.3226,458,996.88212,600,320.29
  筹资活动产生的现金流量净额143,683,054.0364,012,466.6881,487,957.7334,623,810.89
四、汇率变动对现金及现金等价物的影响-3,031,230.05-1,842,556.87-1,136,557.52-1,407,130.37
五、现金及现金等价物净增加额20,174,421.32-27,988,951.929,915,386.5877,628,315.37
  加:期初现金及现金等价物余额193,363,787.78193,363,787.78193,363,787.78115,735,472.41
  期末现金及现金等价物余额213,538,209.1165,374,835.88223,279,174.36193,363,787.78
补充资料:
  净利润-1,296,163.48-49,539,813.81
  资产减值准备-3,143,020.39-24,025,405.7
  固定资产和投资性房地产折旧-13,764,593.15-23,965,125.63
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-13,764,593.15-23,965,125.63
  无形资产摊销-1,446,280.94-2,757,899.68
  长期待摊费用摊销-4,215,064.33-7,365,983.78
  处置固定资产、无形资产和其他长期资产的损失-121,779.91-1,317,368.61
  固定资产报废损失-128,094.18-950,999.74
  公允价值变动损失----2,880,849.92
  财务费用-6,866,576.75-11,822,410.71
  投资损失-1,461,363.6-3,043,433.82
  递延所得税--5,291,380.98--19,240,124.52
  其中:递延所得税资产减少--4,991,386.06--16,153,155.36
    递延所得税负债增加--299,994.92--3,086,969.16
  存货的减少--18,910,841.25--2,099,068.93
  经营性应收项目的减少--12,528,926.94--80,462,736.03
  经营性应付项目的增加--38,408,159.99--2,425,272.62
  其他-7,475,500--
  不涉及现金收支的投资和筹资活动金额其他项目---3,748,136.24
  现金的期末余额-165,374,835.88-193,363,787.78
  减:现金的期初余额-193,363,787.78-115,735,472.41
  现金及现金等价物的净增加额--27,988,951.9-77,628,315.37
公告日期2026-10-272026-08-282026-04-292026-04-29
审计意见(境内)标准无保留意见
TOP↑