当前位置:首页 - 行情中心 - 奕瑞科技(688301) - 财务分析 - 现金流量表

奕瑞科技

(688301)

  

流通市值:242.30亿  总市值:242.30亿
流通股本:2.11亿   总股本:2.11亿

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619,338,310.32,313,616,764.551,725,062,757.66980,905,017.66
  收到的税费返还17,001,637.9758,218,660.0250,380,387.1325,190,782.98
  收到其他与经营活动有关的现金156,394,847.63811,057,841.4792,644,854.13733,398,321.2
  经营活动现金流入小计792,734,795.93,182,893,265.972,568,087,998.921,739,494,121.84
  购买商品、接受劳务支付的现金358,856,843.76812,609,468.86615,348,695.6410,022,389.36
  支付给职工以及为职工支付的现金131,892,689.83674,204,802.42459,478,086.21305,066,829.78
  支付的各项税费62,005,113.18191,222,109.64186,551,137.33116,233,936.37
  支付其他与经营活动有关的现金168,333,037.91203,058,834.72207,965,465.0290,438,189.84
  经营活动现金流出小计721,087,684.681,881,095,215.641,469,343,384.16921,761,345.35
  经营活动产生的现金流量净额71,647,111.221,301,798,050.331,098,744,614.76817,732,776.49
二、投资活动产生的现金流量:
  收回投资收到的现金-80,816,575.3993,908,622.8331,097,420
  取得投资收益收到的现金-742,379.8236,177,212.527,205,242.97
  处置固定资产、无形资产和其他长期资产收回的现金净额-3,609,086.05--
  处置子公司及其他营业单位收到的现金净额--36,185--
  收到的其他与投资活动有关的现金381,101,547.96165,432,718.9319,900,890.6119,900,890.61
  投资活动现金流入小计381,101,547.96250,564,575.19149,986,725.9658,203,553.58
  购建固定资产、无形资产和其他长期资产支付的现金535,838,807.251,686,269,279.54916,462,907.83415,862,302.17
  投资支付的现金5,096,000212,048,80089,057,00054,608,800
  取得子公司及其他营业单位支付的现金--58,082,248-
  支付其他与投资活动有关的现金680,500,000500,995,039.35--
  投资活动现金流出小计1,221,434,807.252,399,313,118.891,063,602,155.83470,471,102.17
  投资活动产生的现金流量净额-840,333,259.29-2,148,748,543.7-913,615,429.87-412,267,548.59
三、筹资活动产生的现金流量:
  吸收投资收到的现金-1,678,884,384.421,176,607,437.16-
  其中:子公司吸收少数股东投资收到的现金-500,430,000--
  取得借款收到的现金605,256,693.49953,401,674.9309,215,377.854,680,000
  收到其他与筹资活动有关的现金98,004,586.25---
  筹资活动现金流入小计703,261,279.742,632,286,059.321,485,822,814.9654,680,000
  偿还债务支付的现金86,909,624.89244,941,225.4151,446,890125,709,890
  分配股利、利润或偿付利息支付的现金18,841,583.04215,368,920.14195,022,186.75175,807,043.49
  支付其他与筹资活动有关的现金250,000133,132,036.4157,155.5512,978,312.54
  筹资活动现金流出小计106,001,207.93593,442,181.95346,526,232.3314,495,246.03
  筹资活动产生的现金流量净额597,260,071.812,038,843,877.371,139,296,582.66-259,815,246.03
四、汇率变动对现金及现金等价物的影响-23,702,618.57-22,463,665.25-8,194,143.783,928,578.91
五、现金及现金等价物净增加额-195,128,694.831,169,429,718.751,316,231,623.77149,578,560.78
  加:期初现金及现金等价物余额3,253,487,520.732,084,057,801.982,084,057,801.982,084,057,801.98
  期末现金及现金等价物余额3,058,358,825.93,253,487,520.733,400,289,425.752,233,636,362.76
补充资料:
  净利润-632,187,524.07-324,998,931.52
  固定资产和投资性房地产折旧-136,611,937.52-63,113,479.91
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-136,611,937.52-63,113,479.91
  无形资产摊销-5,824,209.35-352,765.58
  长期待摊费用摊销-44,711,693.64-11,670,827.51
  处置固定资产、无形资产和其他长期资产的损失--833,650.74--
  固定资产报废损失--38,582.43-306.04
  公允价值变动损失-11,433,061.63-6,364,477.84
  财务费用-17,727,442.66-3,305,265.31
  投资损失--34,541,370.41--4,201,158.72
  递延所得税--30,515,317.86--4,155,052.4
  其中:递延所得税资产减少--28,399,356.1--2,960,755.72
    递延所得税负债增加--2,115,961.76--1,194,296.68
  存货的减少--24,009,856.85--10,355,458.66
  经营性应收项目的减少--35,025,450.24--167,691,918.35
  经营性应付项目的增加-616,792,634.57-589,173,574.84
  其他--37,995,829.44--
  现金的期末余额-3,253,487,520.73-2,233,636,362.76
  减:现金的期初余额-2,084,057,801.98-2,084,057,801.98
  现金及现金等价物的净增加额-1,169,429,718.75-149,578,560.78
公告日期2026-04-242026-03-312025-10-292025-08-16
审计意见(境内)标准无保留意见
TOP↑