当前位置:首页 - 行情中心 - 保立佳(301037) - 财务分析 - 现金流量表

保立佳

(301037)

  

流通市值:11.57亿  总市值:23.65亿
流通股本:6799.78万   总股本:1.39亿

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275,865,166.571,052,179,061.73839,375,269.44586,598,393.51
  收到的税费返还1,467,614.529,719,851.27,464,263.435,080,947.05
  收到其他与经营活动有关的现金927,365.913,316,449.711,220,239.382,457,066.06
  经营活动现金流入小计278,260,146.991,075,215,362.63858,059,772.25594,136,406.62
  购买商品、接受劳务支付的现金168,082,075.25793,206,105.39590,728,915.69427,678,426.64
  支付给职工以及为职工支付的现金24,907,337.47108,557,363.1782,395,294.6556,189,868.71
  支付的各项税费6,248,524.7237,499,062.9728,115,170.4519,450,570.29
  支付其他与经营活动有关的现金16,193,052.875,676,677.7444,700,772.6827,257,307.26
  经营活动现金流出小计215,430,990.241,014,939,209.27745,940,153.47530,576,172.9
  经营活动产生的现金流量净额62,829,156.7560,276,153.36112,119,618.7863,560,233.72
二、投资活动产生的现金流量:
  处置固定资产、无形资产和其他长期资产收回的现金净额90,0005,215,994.472,0002,000
  处置子公司及其他营业单位收到的现金净额-49,132,407.949,132,407.949,132,407.9
  投资活动现金流入小计90,00054,348,402.3749,134,407.949,134,407.9
  购建固定资产、无形资产和其他长期资产支付的现金24,409,865.3659,741,949.4744,054,531.3428,064,914.61
  投资活动现金流出小计24,409,865.3659,741,949.4744,054,531.3428,064,914.61
  投资活动产生的现金流量净额-24,319,865.36-5,393,547.15,079,876.5621,069,493.29
三、筹资活动产生的现金流量:
  取得借款收到的现金314,790,0001,203,254,401.78828,724,357.39712,588,160.98
  收到其他与筹资活动有关的现金57,800,00032,770,00037,770,00030,000,000
  筹资活动现金流入小计372,590,0001,236,024,401.78866,494,357.39742,588,160.98
  偿还债务支付的现金321,502,151.031,208,878,354.08930,344,800.48782,828,702.87
  分配股利、利润或偿付利息支付的现金7,056,681.7729,822,740.7927,027,937.2819,876,515.52
  其中:子公司支付给少数股东的股利、利润--746,307.41746,307.41
  支付其他与筹资活动有关的现金61,556,392.5687,742,695.657,051,483.4320,659,198.48
  筹资活动现金流出小计390,115,225.361,326,443,790.471,014,424,221.19823,364,416.87
  筹资活动产生的现金流量净额-17,525,225.36-90,419,388.69-147,929,863.8-80,776,255.89
四、汇率变动对现金及现金等价物的影响-185,451.52-8,392-4,750.94117,873.72
五、现金及现金等价物净增加额20,798,614.51-35,545,174.43-30,735,119.43,971,344.84
  加:期初现金及现金等价物余额47,962,423.383,507,597.7383,507,597.7383,507,597.73
  期末现金及现金等价物余额68,761,037.8147,962,423.352,772,478.3387,478,942.57
补充资料:
  净利润--55,513,449.84-8,713,144.73
  资产减值准备-18,354,970.25--3,043,942.75
  固定资产和投资性房地产折旧-69,476,429.18-30,903,306.62
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-69,476,429.18-30,903,306.62
  无形资产摊销-4,346,205.12-2,005,401.02
  长期待摊费用摊销-7,767,501.35-4,006,509.99
  处置固定资产、无形资产和其他长期资产的损失--7,595,288.39-0
  固定资产报废损失-1,855,139.64-18,109.45
  公允价值变动损失---0
  财务费用-40,368,980.95-20,706,291.13
  投资损失--9,429,748.65--9,376,116
  递延所得税-4,532,358.87--4,034,240.38
  其中:递延所得税资产减少-7,003,800.48--3,785,950.95
    递延所得税负债增加--2,471,441.61--248,289.43
  存货的减少-19,186,903.79-12,544,842.1
  经营性应收项目的减少-54,558,042.11-50,569,502.13
  经营性应付项目的增加--90,029,249--46,951,244.16
  其他----3,759,078.9
  现金的期末余额-47,962,423.3-87,478,942.57
  减:现金的期初余额-83,507,597.73-83,507,597.73
  现金及现金等价物的净增加额--35,545,174.43-3,971,344.84
公告日期2026-04-242026-04-242025-10-302025-08-09
审计意见(境内)标准无保留意见
TOP↑