当前位置:首页 - 行情中心 - 骏创科技(920533) - 财务分析 - 现金流量表

骏创科技

(920533)

  

流通市值:12.79亿  总市值:22.87亿
流通股本:7313.71万   总股本:1.31亿

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520,493,836.41341,248,261.4178,041,023.54693,424,308.08
  收到的税费返还9,423,483.186,323,147.892,979,701.3821,028,384.88
  收到其他与经营活动有关的现金2,511,556.182,174,781.19851,939.3411,115,390.4
  经营活动现金流入小计532,428,875.77349,746,190.48181,872,664.26725,568,083.36
  购买商品、接受劳务支付的现金319,896,998.55195,646,229.3497,498,066.47406,635,671.71
  支付给职工以及为职工支付的现金120,748,053.1384,211,721.7539,521,846.39164,149,825.87
  支付的各项税费6,202,949.064,733,375.422,195,401.6311,536,601.88
  支付其他与经营活动有关的现金27,354,347.4415,268,604.967,810,575.6134,608,560.03
  经营活动现金流出小计474,202,348.18299,859,931.47147,025,890.1616,930,659.49
  经营活动产生的现金流量净额58,226,527.5949,886,259.0134,846,774.16108,637,423.87
二、投资活动产生的现金流量:
  取得投资收益收到的现金3,422.23,422.2--
  处置固定资产、无形资产和其他长期资产收回的现金净额---1,492,531.24
  收到的其他与投资活动有关的现金3,930,788.173,066,50015,536,041.995,600,000
  投资活动现金流入小计3,934,210.373,069,922.215,536,041.997,092,531.24
  购建固定资产、无形资产和其他长期资产支付的现金30,541,355.6321,684,142.6612,894,573.994,180,515.86
  投资支付的现金10,000,000-14,025,600-
  支付其他与投资活动有关的现金26,000--193,610
  投资活动现金流出小计40,567,355.6321,684,142.6626,920,173.994,374,125.86
  投资活动产生的现金流量净额-36,633,145.26-18,614,220.46-11,384,131.91-87,281,594.62
三、筹资活动产生的现金流量:
  吸收投资收到的现金---0
  取得借款收到的现金156,723,255.54115,586,694.9944,550,000240,188,700
  发行债券收到的现金29,955,000-0-
  收到其他与筹资活动有关的现金22,884,866.13125,357.92100,000623,863.33
  筹资活动现金流入小计209,563,121.67115,712,052.9144,650,000240,812,563.33
  偿还债务支付的现金146,523,50087,523,50029,960,000202,192,200
  分配股利、利润或偿付利息支付的现金17,345,58716,001,800.551,403,712.3625,262,200.38
  支付其他与筹资活动有关的现金53,916,023.6227,100,141.951,912,178.778,441,713.54
  筹资活动现金流出小计217,785,110.62130,625,442.533,275,891.13235,896,113.92
  筹资活动产生的现金流量净额-8,221,988.95-14,913,389.5911,374,108.874,916,449.41
四、汇率变动对现金及现金等价物的影响-10,918,452.31-9,647,143.06-4,005,081.77-6,249,048.57
五、现金及现金等价物净增加额2,452,941.076,711,505.930,831,669.3520,023,230.09
  加:期初现金及现金等价物余额98,089,607.7698,111,232.5498,119,735.0378,088,002.45
  期末现金及现金等价物余额100,542,548.83104,822,738.44128,951,404.3898,111,232.54
补充资料:
  净利润-21,554,997.55-36,179,643.1
  资产减值准备-362,341.81--218,202.87
  固定资产和投资性房地产折旧-13,750,103.28-21,966,290.84
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-13,750,103.28-21,966,290.84
  无形资产摊销-528,284.26-1,057,138.59
  长期待摊费用摊销-2,352,737.96-4,822,547.72
  处置固定资产、无形资产和其他长期资产的损失--124,977.31-1,150,973.37
  固定资产报废损失-302,360.33-2,024,866.33
  公允价值变动损失-420,766.96--308,923.43
  财务费用-13,841,873.7-13,293,756.79
  投资损失-0-193,610
  递延所得税--9,252,181.89--326,860.26
  其中:递延所得税资产减少--9,018,615.65-12,716,749.55
    递延所得税负债增加--233,566.24--13,043,609.81
  存货的减少--838,063.46--7,921,487.19
  经营性应收项目的减少--20,001,764.25-22,931,701.78
  经营性应付项目的增加-25,894,267.44-3,858,498.13
  其他-345,731.32-2,642,333.3
  现金的期末余额-104,822,738.44-98,111,232.54
  减:现金的期初余额-98,111,232.54-78,088,002.45
  加:现金等价物的期末余额-0--
  减:现金等价物的期初余额-0--
  现金及现金等价物的净增加额-6,711,505.9-20,023,230.09
公告日期2026-10-302026-08-202026-04-282026-04-13
审计意见(境内)标准无保留意见
TOP↑