当前位置:首页 - 行情中心 - 佰奥智能(300836) - 财务分析 - 现金流量表

佰奥智能

(300836)

  

流通市值:24.40亿  总市值:35.64亿
流通股本:6345.01万   总股本:9268.56万

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556,797,336.95416,998,382.52154,524,726.96661,692,151.21
  收到的税费返还8,268,974.412,650,364.971,681,376.8814,894,000.48
  收到其他与经营活动有关的现金8,441,851.91,806,189.532,054,337.14,401,979.97
  经营活动现金流入小计573,508,163.26421,454,937.02158,260,440.94680,988,131.66
  购买商品、接受劳务支付的现金404,871,028.42318,529,092.46139,757,481.18532,117,691.95
  支付给职工以及为职工支付的现金163,210,073.32105,179,780.9857,995,461.41234,563,744.3
  支付的各项税费52,195,086.1147,069,085.5445,226,438.6535,971,484.03
  支付其他与经营活动有关的现金57,877,547.3717,681,482.6215,556,952.0531,647,275.82
  经营活动现金流出小计678,153,735.22488,459,441.6258,536,333.29834,300,196.1
  经营活动产生的现金流量净额-104,645,571.96-67,004,504.58-100,275,892.35-153,312,064.44
二、投资活动产生的现金流量:
  收回投资收到的现金114,500,000114,500,00090,000,000173,800,000
  取得投资收益收到的现金195,188.87195,188.8716,849.31,885,678.58
  收到的其他与投资活动有关的现金-218,273.59-390,557.94
  投资活动现金流入小计114,695,188.87114,913,462.4690,016,849.3176,076,236.52
  购建固定资产、无形资产和其他长期资产支付的现金12,272,166.216,563,007.433,699,419.4816,969,922.81
  投资支付的现金18,979,981.0715,000,00015,000,000188,900,000
  投资活动现金流出小计31,252,147.2821,563,007.4318,699,419.48205,869,922.81
  投资活动产生的现金流量净额83,443,041.5993,350,455.0371,317,429.82-29,793,686.29
三、筹资活动产生的现金流量:
  取得借款收到的现金155,850,00064,246,470.414,250,000172,561,153.96
  收到其他与筹资活动有关的现金3,607,508.953,094,03523,099.919,021,682.25
  筹资活动现金流入小计159,457,508.9567,340,505.414,273,099.91181,582,836.21
  偿还债务支付的现金112,020,961.8734,756,434.9310,256,434.9343,405,000
  分配股利、利润或偿付利息支付的现金21,586,285.5721,018,176.341,243,090.0320,685,006.23
  其中:子公司支付给少数股东的股利、利润---99,294
  支付其他与筹资活动有关的现金16,534,491.273,979,981.0723,099.91-
  筹资活动现金流出小计150,141,738.7159,754,592.3411,522,624.8764,090,006.23
  筹资活动产生的现金流量净额9,315,770.247,585,913.062,750,475.04117,492,829.98
四、汇率变动对现金及现金等价物的影响-1,725,656.45-1,238,413.7-775,898.44161,986.83
五、现金及现金等价物净增加额-13,612,416.5832,693,449.81-26,983,885.93-65,450,933.92
  加:期初现金及现金等价物余额155,875,287.84155,875,287.84155,875,287.84221,326,221.76
  期末现金及现金等价物余额142,262,871.26188,568,737.65128,891,401.91155,875,287.84
补充资料:
  净利润-22,660,618.01-101,438,816.53
  资产减值准备--7,028,958.96-21,789,403.39
  固定资产和投资性房地产折旧-6,824,682.54-13,217,982.7
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-6,824,682.54-13,217,982.7
  无形资产摊销-838,291.58-1,775,279.68
  长期待摊费用摊销-1,756,890.12-4,034,537.9
  处置固定资产、无形资产和其他长期资产的损失-13,476.83--
  固定资产报废损失---58,568.69
  公允价值变动损失--7,313.06-554,429.71
  财务费用-2,946,114.2-1,476,256.92
  投资损失--195,188.87--1,885,678.58
  递延所得税--534,417.57--102,932.17
  其中:递延所得税资产减少--534,417.57--83,175.4
    递延所得税负债增加----19,756.77
  存货的减少--115,950,897.82--12,114,155.69
  经营性应收项目的减少-73,762,205.24--152,351,663.24
  经营性应付项目的增加--56,038,490.9--141,503,148.97
  其他-3,705,842.1-9,784,182.88
  现金的期末余额-188,568,737.65-155,875,287.84
  减:现金的期初余额-155,875,287.84-221,326,221.76
  现金及现金等价物的净增加额-32,693,449.81--65,450,933.92
公告日期2026-10-292026-08-262026-04-242026-04-24
审计意见(境内)标准无保留意见
TOP↑