当前位置:首页 - 行情中心 - 实朴检测(301228) - 财务分析 - 现金流量表

实朴检测

(301228)

  

流通市值:57.18亿  总市值:58.48亿
流通股本:1.20亿   总股本:1.22亿

现金流量表

报告期2026-06-302026-03-312025-12-312025-09-30
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179,147,526.4187,059,675.27408,466,771.29277,431,872.15
  收到的税费返还0--65,720.99
  收到其他与经营活动有关的现金13,726,224.84,223,452.0216,707,379.6917,237,551.25
  经营活动现金流入小计192,873,751.2191,283,127.29425,174,150.98294,735,144.39
  购买商品、接受劳务支付的现金130,144,558.0161,219,288.74174,327,501.92140,256,713.71
  支付给职工以及为职工支付的现金71,318,918.9340,307,584.21136,099,838.74100,941,356.35
  支付的各项税费12,546,495.085,940,176.5720,568,063.9919,726,083.79
  支付其他与经营活动有关的现金48,542,304.3816,848,556.2454,320,382.8348,752,259.37
  经营活动现金流出小计262,552,276.4124,315,605.76385,315,787.48309,676,413.22
  经营活动产生的现金流量净额-69,678,525.19-33,032,478.4739,858,363.5-14,941,268.83
二、投资活动产生的现金流量:
  收回投资收到的现金123,690,000100,672,472.581,306,714,4001,103,535,483.34
  取得投资收益收到的现金244,719.34164,195.314,374,611.251,166,500.4
  处置固定资产、无形资产和其他长期资产收回的现金净额545,3006,1002,636,0481,892,400
  收到的其他与投资活动有关的现金68,737,236.8660,000,000--
  投资活动现金流入小计193,217,256.2160,842,767.891,313,725,059.251,106,594,383.74
  购建固定资产、无形资产和其他长期资产支付的现金54,957,049.1636,130,759.4958,706,550.0735,356,686.79
  投资支付的现金131,737,236.86173,345,463.531,281,404,4001,142,404,400
  取得子公司及其他营业单位支付的现金8,210,0008,210,00022,487,701.1322,487,701.13
  支付其他与投资活动有关的现金--60,000,000-
  投资活动现金流出小计194,904,286.02217,686,223.021,422,598,651.21,200,248,787.92
  投资活动产生的现金流量净额-1,687,029.82-56,843,455.13-108,873,591.95-93,654,404.18
三、筹资活动产生的现金流量:
  吸收投资收到的现金300,000300,0006,522,229.14,822,229.1
  其中:子公司吸收少数股东投资收到的现金300,000300,0001,700,000-
  取得借款收到的现金103,774,84249,667,956.598,240,00075,840,000
  收到其他与筹资活动有关的现金--122,223.8-
  筹资活动现金流入小计104,074,84249,967,956.5104,884,452.980,662,229.1
  偿还债务支付的现金44,500,00032,500,00086,670,00069,699,349.42
  分配股利、利润或偿付利息支付的现金924,923.77439,036.941,596,571.561,130,394.89
  支付其他与筹资活动有关的现金29,764,386.912,382,131.6979,868,814.4313,024,235.78
  筹资活动现金流出小计75,189,310.6745,321,168.63168,135,385.9983,853,980.09
  筹资活动产生的现金流量净额28,885,531.334,646,787.87-63,250,933.09-3,191,750.99
五、现金及现金等价物净增加额-42,480,023.68-85,229,145.73-132,266,161.54-111,787,424
  加:期初现金及现金等价物余额181,080,199.29247,631,061.51313,346,360.83313,346,360.83
  期末现金及现金等价物余额138,600,175.61162,401,915.78181,080,199.29201,558,936.83
补充资料:
  净利润-2,269,023.4--61,752,725.15-
  资产减值准备-4,925,934.04-7,935,561.97-
  固定资产和投资性房地产折旧8,942,689.83-23,195,156.55-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧8,942,689.83-23,195,156.55-
  无形资产摊销2,093,755.87-2,661,360.39-
  长期待摊费用摊销1,382,713.8-16,188,731.47-
  处置固定资产、无形资产和其他长期资产的损失-518,371.58--1,724,779.6-
  固定资产报废损失117,918.2-450,867.4-
  公允价值变动损失-1,826,406.63--487,243.52-
  财务费用1,135,853.05-2,366,579.75-
  投资损失2,977,463.48-7,546,189.39-
  递延所得税-529,365.7-6,332,481.5-
  其中:递延所得税资产减少366,518.99-11,081,012.69-
    递延所得税负债增加-895,884.69--4,748,531.19-
  存货的减少215,739.76-33,015,362.17-
  经营性应收项目的减少-23,767,620.18--9,161,759.71-
  经营性应付项目的增加-58,158,903.07--351,863.19-
  其他1,058,666.63-3,388,280.76-
  现金的期末余额138,600,175.61-181,080,199.29-
  减:现金的期初余额181,080,199.29-313,346,360.83-
  现金及现金等价物的净增加额-42,480,023.68--132,266,161.54-
公告日期2026-08-242026-04-232026-04-232025-10-28
审计意见(境内)标准无保留意见
TOP↑