当前位置:首页 - 行情中心 - 翠微股份(603123) - 财务分析 - 现金流量表

翠微股份

(603123)

  

流通市值:73.32亿  总市值:89.78亿
流通股本:6.52亿   总股本:7.99亿

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621,956,191.982,538,510,234.361,980,493,187.641,137,580,051.84
  收到其他与经营活动有关的现金429,155,643.362,048,200,686.451,214,812,031.461,067,979,527.13
  经营活动现金流入小计1,051,111,835.344,586,710,920.813,195,305,219.12,205,559,578.97
  购买商品、接受劳务支付的现金470,514,958.662,410,938,800.321,588,619,167.22815,538,700.34
  支付给职工以及为职工支付的现金103,146,793.48344,541,608.49265,772,858.48180,903,784.63
  支付的各项税费11,002,244.1582,324,748.1944,722,921.0638,215,323.53
  支付其他与经营活动有关的现金481,570,532.451,820,985,833.161,363,443,389.721,181,514,698.81
  经营活动现金流出小计1,066,234,528.744,658,790,990.163,262,558,336.482,216,172,507.31
  经营活动产生的现金流量净额-15,122,693.4-72,080,069.35-67,253,117.38-10,612,928.34
二、投资活动产生的现金流量:
  收回投资收到的现金8,621,731.46100,921,340.4344,345,931.3944,345,931.39
  取得投资收益收到的现金1,080,0001,577,500.991,577,500.991,477,500.99
  处置固定资产、无形资产和其他长期资产收回的现金净额2001,708,420.64100,191.4179,281.41
  处置子公司及其他营业单位收到的现金净额---447,282.8-
  投资活动现金流入小计9,701,931.46104,207,262.0645,576,340.9945,902,713.79
  购建固定资产、无形资产和其他长期资产支付的现金34,844,660.92351,861,530.06240,061,058.67161,187,491.35
  投资活动现金流出小计34,844,660.92351,861,530.06240,061,058.67161,187,491.35
  投资活动产生的现金流量净额-25,142,729.46-247,654,268-194,484,717.68-115,284,777.56
三、筹资活动产生的现金流量:
  吸收投资收到的现金-1,702,500--
  其中:子公司吸收少数股东投资收到的现金-1,702,500--
  取得借款收到的现金433,450,357.621,003,452,177.7443,452,177.7140,000,000
  筹资活动现金流入小计433,450,357.621,005,154,677.7443,452,177.7140,000,000
  偿还债务支付的现金205,552,177.7767,200,000203,600,000100,000,000
  分配股利、利润或偿付利息支付的现金8,542,158.7755,216,539.9318,736,707.1111,243,997.52
  支付其他与筹资活动有关的现金26,132,870.95199,625,132.95124,669,707.2388,722,464.4
  筹资活动现金流出小计240,227,207.421,022,041,672.88347,006,414.34199,966,461.92
  筹资活动产生的现金流量净额193,223,150.2-16,886,995.1896,445,763.36-59,966,461.92
四、汇率变动对现金及现金等价物的影响--0.4-0.4-0.4
五、现金及现金等价物净增加额152,957,727.34-336,621,332.93-165,292,072.1-185,864,168.22
  加:期初现金及现金等价物余额990,512,395.751,327,133,728.681,327,133,728.681,327,133,728.68
  期末现金及现金等价物余额1,143,470,123.09990,512,395.751,161,841,656.581,141,269,560.46
补充资料:
  净利润--486,401,965.83--206,893,710.88
  资产减值准备-17,653,186.73-1,907,088.7
  固定资产和投资性房地产折旧-92,545,905.16-46,782,765.27
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-92,545,905.16-46,782,765.27
  无形资产摊销-10,899,244.84-5,695,161.26
  长期待摊费用摊销-52,447,624.47-27,288,249.69
  处置固定资产、无形资产和其他长期资产的损失--415,738.53--64,642.63
  固定资产报废损失-8,881,875.36-31,472.44
  公允价值变动损失--62,551,389.06--9,839,389.05
  财务费用-94,525,806.14-49,055,728.89
  投资损失--2,491,376.89--2,605,004.54
  递延所得税-70,259,670.94-6,776,463.26
  其中:递延所得税资产减少-70,259,670.94-7,004,762.18
    递延所得税负债增加----228,298.92
  存货的减少--447,270.16--11,497,480.39
  经营性应收项目的减少-23,575,139.51--49,636,126.12
  经营性应付项目的增加--25,518,973.37-63,698,578.63
  现金的期末余额-990,512,395.75-1,141,269,560.46
  减:现金的期初余额-1,327,133,728.68-1,327,133,728.68
  现金及现金等价物的净增加额--336,621,332.93--185,864,168.22
公告日期2026-04-212026-03-282025-10-312025-08-30
审计意见(境内)标准无保留意见
TOP↑