当前位置:首页 - 行情中心 - 蜂助手(301382) - 财务分析 - 现金流量表

蜂助手

(301382)

  

流通市值:112.13亿  总市值:135.49亿
流通股本:2.36亿   总股本:2.86亿

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468,498,893.522,389,087,545.811,702,334,726.82985,051,450.91
  收到其他与经营活动有关的现金9,202,988.824,481,002.7417,878,550.2510,916,109.72
  经营活动现金流入小计477,701,882.322,413,568,548.551,720,213,277.07995,967,560.63
  购买商品、接受劳务支付的现金784,823,771.882,116,869,453.851,693,839,960.9979,633,005.24
  支付给职工以及为职工支付的现金29,350,623.71110,159,814.2376,983,112.2449,304,728.23
  支付的各项税费7,650,768.7141,412,499.2327,467,670.918,352,142.89
  支付其他与经营活动有关的现金22,865,247.555,283,597.4638,826,436.1426,528,464.17
  经营活动现金流出小计844,690,411.82,323,725,364.771,837,117,180.181,073,818,340.53
  经营活动产生的现金流量净额-366,988,529.4889,843,183.78-116,903,903.11-77,850,779.9
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-1,1001,1001,100
  投资活动现金流入的平衡项目-000
  投资活动现金流入小计-1,1001,1001,100
  购建固定资产、无形资产和其他长期资产支付的现金44,818,860.4387,647,485.0660,549,481.5240,049,967.71
  投资支付的现金-64,092,24725,500,0007,500,000
  投资活动现金流出小计44,818,860.43151,739,732.0686,049,481.5247,549,967.71
  投资活动产生的现金流量净额-44,818,860.43-151,738,632.06-86,048,381.52-47,548,867.71
三、筹资活动产生的现金流量:
  吸收投资收到的现金-44,980,000-0
  其中:子公司吸收少数股东投资收到的现金-44,980,000-0
  取得借款收到的现金446,775,216.271,063,880,996.86969,509,625.39480,973,546.42
  收到其他与筹资活动有关的现金25,600,00011,556,760-0
  筹资活动现金流入小计472,375,216.271,120,417,756.86969,509,625.39480,973,546.42
  偿还债务支付的现金185,287,500773,877,347.73695,282,500428,932,500
  分配股利、利润或偿付利息支付的现金8,425,423.2154,546,062.9247,331,622.9618,554,023.31
  支付其他与筹资活动有关的现金324,050.92274,062,198.14181,994,798.4339,894,693.13
  筹资活动现金流出小计194,036,974.131,102,485,608.79924,608,921.39487,381,216.44
  筹资活动产生的现金流量净额278,338,242.1417,932,148.0744,900,704-6,407,670.02
四、汇率变动对现金及现金等价物的影响-280,500280,500280,500
五、现金及现金等价物净增加额-133,469,147.77-43,682,800.21-157,771,080.63-131,526,817.63
  加:期初现金及现金等价物余额237,517,823.29281,200,623.5281,200,623.5281,200,623.5
  期末现金及现金等价物余额104,048,675.52237,517,823.29123,429,542.87149,673,805.87
补充资料:
  净利润-152,105,663.15-74,385,866.54
  资产减值准备-27,323,203.11-9,505,518.34
  固定资产和投资性房地产折旧-8,883,821.06-4,120,362.44
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-8,883,821.06-4,120,362.44
  无形资产摊销-3,601,396.67-1,292,778.64
  长期待摊费用摊销-1,837,924.04-824,445.18
  处置固定资产、无形资产和其他长期资产的损失-28,725.99-29,099.43
  财务费用-31,644,407.99-15,609,660.28
  投资损失-1,435,898.91-200,686.14
  递延所得税--7,200,294.53--7,619,644.72
  其中:递延所得税资产减少--6,881,344.96--7,460,169.94
    递延所得税负债增加--318,949.57--159,474.78
  存货的减少--1,563,794.44-1,246,540.3
  经营性应收项目的减少--324,052,703.98--311,027,708.35
  经营性应付项目的增加-189,944,839.79-133,896,965.6
  其他-4,265,804.94--1,109,495.26
  现金的期末余额-237,517,823.29-149,673,805.87
  减:现金的期初余额-281,200,623.5-281,200,623.5
  现金及现金等价物的净增加额--43,682,800.21--131,526,817.63
公告日期2026-04-282026-04-282025-10-292025-08-22
审计意见(境内)标准无保留意见
TOP↑