当前位置:首页 - 行情中心 - 三友科技(920475) - 财务分析 - 现金流量表

三友科技

(920475)

  

流通市值:7.96亿  总市值:14.31亿
流通股本:5619.84万   总股本:1.01亿

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103,407,379.15210,818,900.2183,492,634.87134,023,796.93
  收到的税费返还668,053.35421,933.1914,841.68674,604.97
  收到其他与经营活动有关的现金3,300,420.7118,364,627.9913,617,426.1511,887,863.43
  经营活动现金流入小计107,375,853.21229,605,461.29198,024,902.7146,586,265.33
  购买商品、接受劳务支付的现金106,891,955.73107,346,282.3685,297,573.2953,097,298.62
  支付给职工以及为职工支付的现金11,275,260.0333,275,982.8424,677,420.5917,123,289.39
  支付的各项税费1,698,588.076,251,570.127,383,763.146,674,984.35
  支付其他与经营活动有关的现金8,646,984.6935,895,811.6819,196,755.1114,116,327.31
  经营活动现金流出小计128,512,788.52182,769,647136,555,512.1391,011,899.67
  经营活动产生的现金流量净额-21,136,935.3146,835,814.2961,469,390.5755,574,365.66
二、投资活动产生的现金流量:
  收回投资收到的现金-494,542.09494,542.09-
  取得投资收益收到的现金-932,916.38932,916.38-
  处置固定资产、无形资产和其他长期资产收回的现金净额-21,946.930,00030,000
  收到的其他与投资活动有关的现金--3,889,843.91,063,430.44
  投资活动现金流入的平衡项目-000
  投资活动现金流入小计-1,449,405.375,347,302.371,093,430.44
  购建固定资产、无形资产和其他长期资产支付的现金7,775,510.2264,074,429.9947,662,459.7428,485,154.17
  投资支付的现金15,841,527---
  支付其他与投资活动有关的现金--3,586,468.5-
  投资活动现金流出小计23,617,037.2264,074,429.9951,248,928.2428,485,154.17
  投资活动产生的现金流量净额-23,617,037.22-62,625,024.62-45,901,625.87-27,391,723.73
三、筹资活动产生的现金流量:
  吸收投资收到的现金200,000---
  取得借款收到的现金59,950,00068,420,00047,490,00029,290,000
  收到其他与筹资活动有关的现金---303,375.4
  筹资活动现金流入小计60,150,00068,420,00047,490,00029,593,375.4
  偿还债务支付的现金-56,200,131.2336,724,00036,724,000
  分配股利、利润或偿付利息支付的现金291,426.216,841,085.25,583,694.235,485,692.57
  支付其他与筹资活动有关的现金-7,100,867.536,508,8249,133,642.43
  筹资活动现金流出小计291,426.2170,142,083.9648,816,518.2351,343,335
  筹资活动产生的现金流量净额59,858,573.79-1,722,083.96-1,326,518.23-21,749,959.6
四、汇率变动对现金及现金等价物的影响-130,548.89-49,482.01-27,615.4910,625.83
五、现金及现金等价物净增加额14,974,052.37-17,560,776.314,213,630.986,443,308.16
  加:期初现金及现金等价物余额24,184,24541,745,021.341,745,021.341,745,021.3
  期末现金及现金等价物余额39,158,297.3724,184,24555,958,652.2848,188,329.46
补充资料:
  净利润--11,616,964.48--6,164,044.85
  资产减值准备-2,862,313.63--1,501,441.13
  固定资产和投资性房地产折旧-8,305,300.81-4,147,664.82
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-8,305,300.81-4,147,664.82
  无形资产摊销-1,089,716.45-569,878.8
  长期待摊费用摊销-180,772.8-90,386.4
  处置固定资产、无形资产和其他长期资产的损失--1,242.76--1,242.76
  公允价值变动损失-8,108.72-18,773.28
  财务费用-783,696.34-385,702.48
  投资损失--46,345.6--81,628.07
  递延所得税--4,719,110.81--491,619.07
  其中:递延所得税资产减少--4,847,013.84--331,804.33
    递延所得税负债增加-127,903.03--159,814.74
  存货的减少--23,963,389.43--2,304,511.33
  经营性应收项目的减少--41,280,317.25--17,187,627.75
  经营性应付项目的增加-116,032,381.16-41,303,871.76
  其他--589,133.7-35,382,738.18
  现金的期末余额-24,184,245-48,188,329.46
  减:现金的期初余额-41,745,021.3-41,745,021.3
  现金及现金等价物的净增加额--17,560,776.3-6,443,308.16
公告日期2026-04-242026-04-242025-10-282025-08-28
审计意见(境内)标准无保留意见
TOP↑