当前位置:首页 - 行情中心 - 博亚精工(300971) - 财务分析 - 现金流量表

博亚精工

(300971)

  

流通市值:22.61亿  总市值:28.82亿
流通股本:9225.28万   总股本:1.18亿

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71,446,179.96346,105,596.83202,939,667.5398,862,220.45
  收到的税费返还-4,627,053.562,530,292.182,101,656.42
  收到其他与经营活动有关的现金3,947,123.1321,566,094.3518,070,195.2712,926,253.94
  经营活动现金流入小计75,393,303.09372,298,744.74223,540,154.98113,890,130.81
  购买商品、接受劳务支付的现金5,853,345.1128,584,732.8218,730,941.139,747,062.09
  支付给职工以及为职工支付的现金43,465,893.93139,237,570.82108,864,267.1976,676,689.65
  支付的各项税费11,794,764.8349,251,517.0534,050,299.8923,949,822.73
  支付其他与经营活动有关的现金6,749,555.9940,897,611.1629,919,149.3519,564,026.96
  经营活动现金流出小计67,863,559.86257,971,431.85191,564,657.56129,937,601.43
  经营活动产生的现金流量净额7,529,743.23114,327,312.8931,975,497.42-16,047,470.62
二、投资活动产生的现金流量:
  取得投资收益收到的现金159,957.8239,744.86215,950.21139,005
  处置固定资产、无形资产和其他长期资产收回的现金净额170,00087,773.5565,983.5565,983.55
  处置子公司及其他营业单位收到的现金净额-9,441.8128.63-
  收到的其他与投资活动有关的现金31,000,00061,000,00029,500,00019,500,000
  投资活动现金流入小计31,329,957.861,336,960.2129,782,062.3919,704,988.55
  购建固定资产、无形资产和其他长期资产支付的现金500,502.49,275,321.767,255,434.924,427,066.32
  投资支付的现金-20,250,00013,250,0008,794,200
  支付其他与投资活动有关的现金42,000,00077,500,00030,500,00010,000,000
  投资活动现金流出小计42,500,502.4107,025,321.7651,005,434.9223,221,266.32
  投资活动产生的现金流量净额-11,170,544.6-45,688,361.55-21,223,372.53-3,516,277.77
三、筹资活动产生的现金流量:
  吸收投资收到的现金1,150,00014,068,00011,000,0004,600,000
  其中:子公司吸收少数股东投资收到的现金-14,068,000-4,600,000
  取得借款收到的现金30,000,00030,000,00030,000,00030,000,000
  筹资活动现金流入小计31,150,00044,068,00041,000,00034,600,000
  偿还债务支付的现金-80,000,00050,000,00050,000,000
  分配股利、利润或偿付利息支付的现金101,983.3322,001,930.5621,814,930.5621,619,430.56
  支付其他与筹资活动有关的现金22,140916,960.5665,721.5379,448
  筹资活动现金流出小计124,123.33102,918,891.0672,480,652.0671,998,878.56
  筹资活动产生的现金流量净额31,025,876.67-58,850,891.06-31,480,652.06-37,398,878.56
四、汇率变动对现金及现金等价物的影响-55.07-87.61-49.02-14.97
五、现金及现金等价物净增加额27,385,020.239,787,972.67-20,728,576.19-56,962,641.92
  加:期初现金及现金等价物余额414,161,245.3404,373,272.63404,373,272.63404,373,272.63
  期末现金及现金等价物余额441,546,265.53414,161,245.3383,644,696.44347,410,630.71
补充资料:
  净利润-85,197,272.1-45,068,843.48
  资产减值准备-2,503,208.87-1,110,658.12
  固定资产和投资性房地产折旧-33,773,925.86-15,923,156.46
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-33,773,925.86-15,923,156.46
  无形资产摊销-2,268,213.77-979,510.81
  长期待摊费用摊销-955,266.64-139,071.4
  处置固定资产、无形资产和其他长期资产的损失-101,901.19-111,432.87
  固定资产报废损失-16,753.98--
  公允价值变动损失--1,900,916.69-307,010.33
  财务费用-1,029,113.04-645,356.24
  投资损失-2,107,834.37-684,179.7
  递延所得税--552,770.26--17,958
  其中:递延所得税资产减少--1,237,668.3-636,816.85
    递延所得税负债增加-684,898.04--654,774.85
  存货的减少--65,175,055.89--33,079,312.41
  经营性应收项目的减少--102,644,460.5--84,556,256.04
  经营性应付项目的增加-147,992,828.27-34,103,279.65
  其他-7,841,072.17-2,135,968.28
  现金的期末余额-414,161,245.3-347,410,630.71
  减:现金的期初余额-404,373,272.63-404,373,272.63
  现金及现金等价物的净增加额-9,787,972.67--56,962,641.92
公告日期2026-04-232026-04-232025-10-232025-08-26
审计意见(境内)标准无保留意见
TOP↑