当前位置:首页 - 行情中心 - 骏亚科技(603386) - 财务分析 - 现金流量表

骏亚科技

(603386)

  

流通市值:46.86亿  总市值:46.86亿
流通股本:3.26亿   总股本:3.26亿

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440,056,023.372,432,372,237.542,049,172,933.831,360,833,587.72
  收到的税费返还19,823,034.3854,830,280.8745,383,528.7628,598,135.32
  收到其他与经营活动有关的现金16,148,963.9363,670,821.9726,458,389.3522,725,266.64
  经营活动现金流入小计476,028,021.682,550,873,340.382,121,014,851.941,412,156,989.68
  购买商品、接受劳务支付的现金264,744,081.591,709,590,156.161,276,600,322.11845,100,092.98
  支付给职工以及为职工支付的现金140,160,366.49566,613,515.5421,782,808.97267,640,936.52
  支付的各项税费17,594,080.0562,779,117.6348,135,395.2632,833,718.56
  支付其他与经营活动有关的现金23,935,117.17134,339,752.495,786,148.7468,353,130.25
  经营活动现金流出小计446,433,645.32,473,322,541.691,842,304,675.081,213,927,878.31
  经营活动产生的现金流量净额29,594,376.3877,550,798.69278,710,176.86198,229,111.37
二、投资活动产生的现金流量:
  取得投资收益收到的现金-86,309.91--
  处置固定资产、无形资产和其他长期资产收回的现金净额--730,000730,000
  处置子公司及其他营业单位收到的现金净额-988,000--
  收到的其他与投资活动有关的现金250,00035,333,769.1635,167,630.8934,926,130.89
  投资活动现金流入小计250,00036,408,079.0735,897,630.8935,656,130.89
  购建固定资产、无形资产和其他长期资产支付的现金41,613,397.63295,300,079.27187,190,414.88145,396,414.78
  投资支付的现金-26,989,450.4--
  支付其他与投资活动有关的现金503,20027,680,413.5727,097,1445,003,044
  投资活动现金流出小计42,116,597.63349,969,943.24214,287,558.88150,399,458.78
  投资活动产生的现金流量净额-41,866,597.63-313,561,864.17-178,389,927.99-114,743,327.89
三、筹资活动产生的现金流量:
  吸收投资收到的现金-1,000,000--
  其中:子公司吸收少数股东投资收到的现金-1,000,000--
  取得借款收到的现金173,000,0001,075,975,892.91483,199,742.59314,599,742.59
  收到其他与筹资活动有关的现金-101,130,453.7269,117,40050,000,000
  筹资活动现金流入小计173,000,0001,178,106,346.63552,317,142.59364,599,742.59
  偿还债务支付的现金141,250,000734,887,427.88547,181,375.73423,175,245.22
  分配股利、利润或偿付利息支付的现金5,517,024.9522,839,624.9516,608,273.3811,649,320.91
  支付其他与筹资活动有关的现金30,186,457.22121,759,77936,206,904.61848,484
  筹资活动现金流出小计176,953,482.17879,486,831.83599,996,553.72435,673,050.13
  筹资活动产生的现金流量净额-3,953,482.17298,619,514.8-47,679,411.13-71,073,307.54
四、汇率变动对现金及现金等价物的影响-1,210,431.88-1,899,050.21-457,218.95-872,591.78
五、现金及现金等价物净增加额-17,436,135.360,709,399.1152,183,618.7911,539,884.16
  加:期初现金及现金等价物余额112,090,754.3251,381,355.2151,381,355.2151,381,355.21
  期末现金及现金等价物余额94,654,619.02112,090,754.32103,564,97462,921,239.37
补充资料:
  净利润--6,642,676.36-38,186,056.64
  资产减值准备-30,129,586.31-29,788,591.08
  固定资产和投资性房地产折旧-165,199,939.71-81,581,085.18
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-165,199,939.71-81,581,085.18
  无形资产摊销-8,536,156.78-4,055,360.37
  长期待摊费用摊销-24,709,933.63-12,173,154.93
  处置固定资产、无形资产和其他长期资产的损失--802,330.6-30,894.99
  固定资产报废损失-459,135.27-224,171.06
  公允价值变动损失-3,241,592.23-1,535,870.51
  财务费用-31,333,255.88-14,733,380.99
  投资损失--4,936,309.91--4,850,000
  递延所得税--6,794,382.35--6,917,601.77
  其中:递延所得税资产减少--6,966,686.42--6,660,104.16
    递延所得税负债增加-172,304.07--257,497.61
  存货的减少--66,359,162.44--39,700,119.32
  经营性应收项目的减少-40,831,404.84-14,275,110.55
  经营性应付项目的增加--149,417,654.87-54,310,316.7
  现金的期末余额-112,090,754.32-62,921,239.37
  减:现金的期初余额-51,381,355.21-51,381,355.21
  现金及现金等价物的净增加额-60,709,399.11-11,539,884.16
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↑