当前位置:首页 - 行情中心 - 建研设计(301167) - 财务分析 - 现金流量表

建研设计

(301167)

  

流通市值:12.51亿  总市值:19.75亿
流通股本:7096.27万   总股本:1.12亿

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99,597,914.08402,268,535.02288,264,090.35182,123,517.4
  收到的税费返还-2,255,920.8--
  收到其他与经营活动有关的现金3,010,729.1113,063,070.1515,517,851.0319,934,237.14
  经营活动现金流入小计102,608,643.19417,587,525.97303,781,941.38202,057,754.54
  购买商品、接受劳务支付的现金25,419,010.6393,274,202.4166,723,937.0640,761,725.54
  支付给职工以及为职工支付的现金102,421,925.73202,632,637.51168,457,177.56126,913,369.72
  支付的各项税费9,122,729.9627,003,616.223,017,093.8919,136,251.13
  支付其他与经营活动有关的现金3,580,697.1315,886,627.3310,897,615.944,394,084.39
  经营活动现金流出小计140,544,363.45338,797,083.45269,095,824.45191,205,430.78
  经营活动产生的现金流量净额-37,935,720.2678,790,442.5234,686,116.9310,852,323.76
二、投资活动产生的现金流量:
  收回投资收到的现金740,000,0001,955,000,0001,730,000,0001,184,000,000
  取得投资收益收到的现金3,722,189.7214,673,636.413,462,285.2910,735,775.81
  处置固定资产、无形资产和其他长期资产收回的现金净额-56,044.231,645545
  投资活动现金流入小计743,722,189.721,969,729,680.631,743,463,930.291,194,736,320.81
  购建固定资产、无形资产和其他长期资产支付的现金7,178,143.1558,293,572.1850,278,299.6138,770,129.38
  投资支付的现金776,500,0002,033,000,0001,773,000,000887,000,000
  投资活动现金流出小计783,678,143.152,091,293,572.181,823,278,299.61925,770,129.38
  投资活动产生的现金流量净额-39,955,953.43-121,563,891.55-79,814,369.32268,966,191.43
三、筹资活动产生的现金流量:
  吸收投资收到的现金-5,900,0005,900,0005,900,000
  其中:子公司吸收少数股东投资收到的现金-5,900,0005,900,0005,900,000
  取得借款收到的现金8,334,864.5257,035,230.8448,023,102.3239,135,071.84
  收到其他与筹资活动有关的现金34,200188,774.7842,772.817,878
  筹资活动现金流入小计8,369,064.5263,124,005.5454,765,875.1245,052,949.84
  偿还债务支付的现金15,096,531.9926,355,955.8924,145,058.2920,027,805.5
  分配股利、利润或偿付利息支付的现金526,121.478,163,341.147,735,177.057,453,762.88
  支付其他与筹资活动有关的现金144,4481,807,036.32,856,390.711,153,998.98
  筹资活动现金流出小计15,767,101.4636,326,333.3334,736,626.0528,635,567.36
  筹资活动产生的现金流量净额-7,398,036.9426,797,672.2120,029,249.0716,417,382.48
五、现金及现金等价物净增加额-85,289,710.63-15,975,776.82-25,099,003.32296,235,897.67
  加:期初现金及现金等价物余额160,972,970.02176,948,746.84176,948,746.84176,948,746.84
  期末现金及现金等价物余额75,683,259.39160,972,970.02151,849,743.52473,184,644.51
补充资料:
  净利润-23,180,971.86-11,316,833.24
  资产减值准备-22,840,028.55-5,972,910.38
  固定资产和投资性房地产折旧-10,902,819.53-4,950,932.03
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-10,902,819.53-4,950,932.03
  无形资产摊销-2,901,106.44-1,632,960.74
  长期待摊费用摊销-359,390.32-178,852.72
  处置固定资产、无形资产和其他长期资产的损失--21,595.69--21,595.69
  固定资产报废损失-42,425.85-2,560.38
  公允价值变动损失--3,209,310.11--1,411,645.67
  财务费用-1,649,490.34-143,003.28
  投资损失--9,181,690.98--5,243,830.39
  递延所得税--6,783,282.59-436,231.46
  其中:递延所得税资产减少--6,767,591.07-444,077.24
    递延所得税负债增加--15,691.52--7,845.78
  存货的减少--3,020.15--3,004.62
  经营性应收项目的减少-25,653,811.19-20,679,255.48
  经营性应付项目的增加-8,959,610.76--28,569,776.91
  现金的期末余额-160,972,970.02-473,184,644.51
  减:现金的期初余额-176,948,746.84-176,948,746.84
  现金及现金等价物的净增加额--15,975,776.82-296,235,897.67
公告日期2026-04-242026-04-042025-10-302025-08-20
审计意见(境内)标准无保留意见
TOP↑