当前位置:首页 - 行情中心 - 海科新源(301292) - 财务分析 - 现金流量表

海科新源

(301292)

  

流通市值:69.71亿  总市值:182.58亿
流通股本:8506.87万   总股本:2.23亿

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1,048,890,790.873,300,734,593.312,266,841,927.751,481,772,031.18
  收到的税费返还18,755,029.48173,192,086.28156,540,018.49139,833,604.33
  收到其他与经营活动有关的现金5,352,780.5138,283,095.5229,864,943.8316,622,709.9
  经营活动现金流入小计1,072,998,600.863,512,209,775.112,453,246,890.071,638,228,345.41
  购买商品、接受劳务支付的现金980,533,040.073,594,640,688.492,631,809,753.441,691,325,252.51
  支付给职工以及为职工支付的现金91,095,770.72234,869,492.73200,243,255.3151,639,943.78
  支付的各项税费9,983,189.3342,261,252.8130,588,949.8318,285,427.03
  支付其他与经营活动有关的现金20,111,248.9847,765,883.2336,397,560.8425,264,294.48
  经营活动现金流出小计1,101,723,249.13,919,537,317.262,899,039,519.411,886,514,917.8
  经营活动产生的现金流量净额-28,724,648.24-407,327,542.15-445,792,629.34-248,286,572.39
二、投资活动产生的现金流量:
  收回投资收到的现金-879,282,779.8--
  取得投资收益收到的现金3,295,247.559,653,413.3911,268,424.397,721,039.12
  收到的其他与投资活动有关的现金252,478,829.60749,492,082.73680,876,097.55
  投资活动现金流入小计255,774,077.15888,936,193.19760,760,507.12688,597,136.67
  购建固定资产、无形资产和其他长期资产支付的现金53,133,165.31124,808,099.1103,880,631.0792,680,185.16
  投资支付的现金-759,863,759.32--
  支付其他与投资活动有关的现金353,661,901.84,000,000695,393,675.98552,639,481.54
  投资活动现金流出小计406,795,067.11888,671,858.42799,274,307.05645,319,666.7
  投资活动产生的现金流量净额-151,020,989.96264,334.77-38,513,799.9343,277,469.97
三、筹资活动产生的现金流量:
  吸收投资收到的现金-6,417,2946,417,2946,417,294
  取得借款收到的现金580,500,0001,634,158,183.631,261,860,713.97608,900,452.18
  收到其他与筹资活动有关的现金113,333,262.98185,820,555.56153,766,911.95103,358,844.66
  筹资活动现金流入小计693,833,262.981,826,396,033.191,422,044,919.92718,676,590.84
  偿还债务支付的现金383,009,990.031,478,717,986.95963,965,539.92612,315,426.23
  分配股利、利润或偿付利息支付的现金15,255,658.564,220,830.0549,577,416.5230,114,523.92
  支付其他与筹资活动有关的现金20,440,00080,419,606.62125,982,373.2946,942,848.29
  筹资活动现金流出小计418,705,648.531,623,358,423.621,139,525,329.73689,372,798.44
  筹资活动产生的现金流量净额275,127,614.45203,037,609.57282,519,590.1929,303,792.4
四、汇率变动对现金及现金等价物的影响-2,290,593.173,424,713.482,860,406.172,432,582.56
五、现金及现金等价物净增加额93,091,383.08-200,600,884.33-198,926,432.91-173,272,727.46
  加:期初现金及现金等价物余额155,273,154.48360,917,395.72360,917,395.72360,917,395.72
  期末现金及现金等价物余额248,364,537.56160,316,511.39161,990,962.81187,644,668.26
补充资料:
  净利润--206,372,894.84--53,648,191.52
  资产减值准备-26,324,815.1-15,994,521.8
  固定资产和投资性房地产折旧-324,501,163.68-156,249,119.45
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-324,501,163.68-156,249,119.45
  无形资产摊销-8,042,017.73-3,989,132.85
  长期待摊费用摊销-10,054,147.79-4,206,019.17
  固定资产报废损失-253,244.82-17,824.74
  公允价值变动损失--341,711.05--2,656,592.51
  财务费用-76,922,509.43-30,271,201.51
  投资损失--279,247.59--38,699.09
  递延所得税--13,881,157.99--7,676,478.18
  其中:递延所得税资产减少--6,227,822.12--2,725,078.57
    递延所得税负债增加--7,653,335.87--4,951,399.61
  存货的减少--37,192,592.16--12,723,576.15
  经营性应收项目的减少--684,825,376.26--316,822,154.67
  经营性应付项目的增加-80,784,556.39--71,962,792.24
  其他---1,970,881.68
  现金的期末余额-160,316,511.39-187,644,668.26
  减:现金的期初余额-360,917,395.72-360,917,395.72
  现金及现金等价物的净增加额--200,600,884.33--173,272,727.46
公告日期2026-04-232026-04-232025-10-252025-08-28
审计意见(境内)标准无保留意见
TOP↑