当前位置:首页 - 行情中心 - 三祥科技(920195) - 财务分析 - 现金流量表

三祥科技

(920195)

  

流通市值:9.07亿  总市值:12.57亿
流通股本:7075.90万   总股本:9803.00万

现金流量表

报告期2026-09-302026-06-302026-03-312025-12-31
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686,416,756.85426,040,932.62213,772,932.23905,588,929.82
  收到的税费返还16,546,262.525,821,243.425,504,204.496,891,977.5
  收到其他与经营活动有关的现金5,764,444.262,157,425.893,938,281.7110,247,085.75
  经营活动现金流入小计708,727,463.63434,019,601.93223,215,418.43922,727,993.07
  购买商品、接受劳务支付的现金339,549,603.43208,822,808.75113,372,288.23483,365,845.53
  支付给职工以及为职工支付的现金194,070,239.29128,078,438.8563,666,343.44245,503,105.49
  支付的各项税费23,924,050.2512,550,805.493,421,686.4327,144,211.07
  支付其他与经营活动有关的现金29,896,943.4120,631,162.049,636,415.4554,786,781.51
  经营活动现金流出小计587,440,836.38370,083,215.13190,096,733.55810,799,943.6
  经营活动产生的现金流量净额121,286,627.2563,936,386.833,118,684.88111,928,049.47
二、投资活动产生的现金流量:
  收回投资收到的现金183,864,238.01183,864,238.01147,492,454.14262,477,852.85
  取得投资收益收到的现金3,737,042.092,529,404.631,074,092.673,205,045.18
  处置固定资产、无形资产和其他长期资产收回的现金净额1,099,8881,106,448-693,008.1
  收到的其他与投资活动有关的现金-0-0
  投资活动现金流入小计188,701,168.1187,500,090.64148,566,546.81266,375,906.13
  购建固定资产、无形资产和其他长期资产支付的现金104,769,648.2311,968,762.314,375,766.8448,693,941.06
  投资支付的现金162,435,439.21220,794,850.51161,901,353.32324,247,800.38
  投资活动现金流出小计267,205,087.44232,763,612.82166,277,120.16372,941,741.44
  投资活动产生的现金流量净额-78,503,919.34-45,263,522.18-17,710,573.35-106,565,835.31
三、筹资活动产生的现金流量:
  取得借款收到的现金272,376,800.68196,951,792.12116,000,000329,035,054.05
  收到其他与筹资活动有关的现金--2,363,568.42-
  筹资活动现金流入小计272,376,800.68196,951,792.12118,363,568.42329,035,054.05
  偿还债务支付的现金261,370,068.51187,513,601.89106,890,337.43299,656,448.28
  分配股利、利润或偿付利息支付的现金26,765,517.0524,564,081.552,602,746.1931,622,101.44
  支付其他与筹资活动有关的现金3,712,1222,489,5081,254,9609,528,787.11
  筹资活动现金流出小计291,847,707.56214,567,191.44110,748,043.62340,807,336.83
  筹资活动产生的现金流量净额-19,470,906.88-17,615,399.327,615,524.8-11,772,282.78
四、汇率变动对现金及现金等价物的影响-10,239,466.3-8,107,615.56-4,038,449.17-549,498.42
五、现金及现金等价物净增加额13,072,334.73-7,050,150.2618,985,187.16-6,959,567.04
  加:期初现金及现金等价物余额102,784,714.26102,784,714.26102,776,309.5109,744,281.3
  期末现金及现金等价物余额115,857,048.9995,734,564121,761,496.66102,784,714.26
补充资料:
  净利润-32,656,153.18-113,948,681.28
  资产减值准备-10,263,424.93-26,397,043.16
  固定资产和投资性房地产折旧-17,644,233.26-30,594,376.31
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-17,644,233.26-30,594,376.31
  无形资产摊销-763,200.76-1,448,571.9
  长期待摊费用摊销-234,142.48-330,379.82
  处置固定资产、无形资产和其他长期资产的损失-352,227.49-76,048.43
  固定资产报废损失-73,978.9-481,052.22
  公允价值变动损失-198,767.95--167,608.7
  财务费用-13,102,711.78-12,413,907.46
  投资损失--2,510,573.72--3,322,445.38
  递延所得税--1,572,600.06--158,497.82
  其中:递延所得税资产减少--8,195,081.68--1,274,335.23
    递延所得税负债增加-6,622,481.62-1,115,837.41
  存货的减少-1,987,420.73-38,448,241.6
  经营性应收项目的减少--12,152,711.04--53,235,195.39
  经营性应付项目的增加--2,068,625.95--60,986,073.85
  其他-5,029,952.07-1,727,561.57
  现金的期末余额-95,734,564-102,784,714.26
  减:现金的期初余额-102,784,714.26-109,744,281.3
  现金及现金等价物的净增加额--7,050,150.26--6,959,567.04
公告日期2026-10-262026-08-262026-04-282026-04-28
审计意见(境内)标准无保留意见
TOP↑