当前位置:首页 - 行情中心 - 蕾奥规划(300989) - 财务分析 - 现金流量表

蕾奥规划

(300989)

  

流通市值:18.60亿  总市值:24.05亿
流通股本:1.63亿   总股本:2.11亿

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168,824,646.7106,891,825.2846,415,498.32312,588,947.84
  收到其他与经营活动有关的现金9,068,778.947,536,915.986,913,757.0916,382,508.28
  经营活动现金流入小计177,893,425.64114,428,741.2653,329,255.41328,971,456.12
  购买商品、接受劳务支付的现金67,197,889.0940,995,145.2917,106,451.966,632,328.51
  支付给职工以及为职工支付的现金114,854,867.174,797,931.5344,645,774.05176,091,005.18
  支付的各项税费17,302,385.7912,135,889.346,531,126.7413,750,532.27
  支付其他与经营活动有关的现金34,392,915.5818,410,951.6313,516,467.339,260,330.54
  经营活动现金流出小计233,748,057.56146,339,917.7981,799,819.99295,734,196.5
  经营活动产生的现金流量净额-55,854,631.92-31,911,176.53-28,470,564.5833,237,259.62
二、投资活动产生的现金流量:
  收回投资收到的现金---2,450,000
  取得投资收益收到的现金6,354,142.395,097,831.631,403,220.198,784,732.46
  处置固定资产、无形资产和其他长期资产收回的现金净额57,300--17,699.12
  收到的其他与投资活动有关的现金2,214,449,974.161,430,795,726.85611,619,851.863,855,631,763.9
  投资活动现金流入小计2,220,861,416.551,435,893,558.48613,023,072.053,866,884,195.48
  购建固定资产、无形资产和其他长期资产支付的现金9,951,014.798,445,031.158,777,461.6951,684,104.52
  投资支付的现金5,600,0005,400,0005,400,0002,825,600
  支付其他与投资活动有关的现金2,429,739,295.271,495,700,101.86774,700,101.863,700,347,651.72
  投资活动现金流出小计2,445,290,310.061,509,545,133.01788,877,563.553,754,857,356.24
  投资活动产生的现金流量净额-224,428,893.51-73,651,574.53-175,854,491.5112,026,839.24
三、筹资活动产生的现金流量:
  吸收投资收到的现金245,000245,000245,000560,000
  其中:子公司吸收少数股东投资收到的现金245,000245,000245,000560,000
  取得借款收到的现金---50,000,000
  收到其他与筹资活动有关的现金---500,000
  筹资活动现金流入小计245,000245,000245,00051,060,000
  偿还债务支付的现金50,000,00050,000,00050,000,000-
  分配股利、利润或偿付利息支付的现金2,278,081.952,278,081.95108,333.341,088,750.01
  支付其他与筹资活动有关的现金14,368,778.4911,166,651.374,249,038.8421,650,195.44
  筹资活动现金流出小计66,646,860.4463,444,733.3254,357,372.1822,738,945.45
  筹资活动产生的现金流量净额-66,401,860.44-63,199,733.32-54,112,372.1828,321,054.55
四、汇率变动对现金及现金等价物的影响-10,154.71-4,605.77--
五、现金及现金等价物净增加额-346,695,540.58-168,767,090.15-258,437,428.26173,585,153.41
  加:期初现金及现金等价物余额465,635,009.1465,635,009.1465,635,009.1292,043,735.84
  期末现金及现金等价物余额118,939,468.52296,867,918.95207,197,580.84465,628,889.25
补充资料:
  净利润--49,341,326.68-17,733,897.57
  资产减值准备-7,114,738.78-18,714,717.15
  固定资产和投资性房地产折旧-7,063,056.96-18,660,430.74
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-7,063,056.96-18,660,430.74
  无形资产摊销-2,886,683.29-5,367,780.63
  长期待摊费用摊销-3,067,004.38-5,705,398.97
  处置固定资产、无形资产和其他长期资产的损失--383,411.31--180,276.4
  固定资产报废损失-5,669.3-340,114.64
  公允价值变动损失--1,381,169.72--3,468,122.41
  财务费用-1,204,795.05-3,870,275.01
  投资损失--756,323.72--3,291,903
  递延所得税--7,808,462.99-1,628,035.89
  其中:递延所得税资产减少--5,656,007.77-4,531,582.77
    递延所得税负债增加--2,152,455.22--2,903,546.88
  经营性应收项目的减少-4,084,395.87--13,903,294.95
  经营性应付项目的增加--3,763,125.46--21,769,581.96
  其他----4,446,747.85
  现金的期末余额-296,867,918.95-465,628,889.25
  减:现金的期初余额-465,635,009.1-292,043,735.84
  现金及现金等价物的净增加额--168,767,090.15-173,585,153.41
公告日期2026-10-292026-08-292026-04-252026-04-25
审计意见(境内)标准无保留意见
TOP↑