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:21.87亿  总市值:39.59亿
流通股本:7220.99万   总股本:1.31亿

现金流量表

报告期2025-09-302025-06-302025-03-312024-12-31
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524,158,850.27351,079,131.69171,573,839.8784,990,338.99
  收到的税费返还18,500,790.0912,981,614.2210,165,299.8924,050,566.29
  收到其他与经营活动有关的现金8,857,685.694,962,183.974,319,644.85,165,354.16
  经营活动现金流入小计551,517,326.05369,022,929.88186,058,784.49814,206,259.44
  购买商品、接受劳务支付的现金305,344,882.31210,513,898.97112,694,899.4478,544,652.4
  支付给职工以及为职工支付的现金125,336,581.5985,853,235.7139,345,807.99148,235,029.38
  支付的各项税费10,261,017.278,618,088.423,401,622.6218,292,954.52
  支付其他与经营活动有关的现金28,404,058.6320,029,141.6212,772,817.370,685,170.73
  经营活动现金流出小计469,346,539.8325,014,364.72168,215,147.31715,757,807.03
  经营活动产生的现金流量净额82,170,786.2544,008,565.1617,843,637.1898,448,452.41
二、投资活动产生的现金流量:
  处置固定资产、无形资产和其他长期资产收回的现金净额605,129.1604,860102,00056,957.74
  收到的其他与投资活动有关的现金4,700,0003,800,000900,0001,742,405.2
  投资活动现金流入小计5,305,129.14,404,8601,002,0001,799,362.94
  购建固定资产、无形资产和其他长期资产支付的现金74,825,397.3851,045,164.9526,818,908.9103,089,049.83
  支付其他与投资活动有关的现金202,800202,800-4,419,030
  投资活动现金流出的平衡项目000.020
  投资活动现金流出小计75,028,197.3851,247,964.9526,818,908.92107,508,079.83
  投资活动产生的现金流量净额-69,723,068.28-46,843,104.95-25,816,908.92-105,708,716.89
三、筹资活动产生的现金流量:
  吸收投资收到的现金---3,516,399
  取得借款收到的现金211,252,600158,511,70058,100,000211,908,404.1
  收到其他与筹资活动有关的现金369,560.83222,700.3375,258.331,562,405.91
  筹资活动现金流入小计211,622,160.83158,734,400.3358,175,258.33216,987,209.01
  偿还债务支付的现金150,069,350115,128,45022,200,000188,408,404.1
  分配股利、利润或偿付利息支付的现金23,612,119.9722,347,811.29933,599.5824,406,627.75
  支付其他与筹资活动有关的现金6,383,723.963,821,570.5460,0007,107,570.5
  筹资活动现金流出小计180,065,193.93141,297,831.8323,193,599.58219,922,602.35
  筹资活动产生的现金流量净额31,556,966.917,436,568.534,981,658.75-2,935,393.34
四、汇率变动对现金及现金等价物的影响-601,452.99748,324.33276,301.162,841,054.57
五、现金及现金等价物净增加额43,403,231.8815,350,353.0427,284,688.17-7,354,603.25
  加:期初现金及现金等价物余额78,088,002.4578,088,002.4578,088,002.4585,442,605.7
  期末现金及现金等价物余额121,491,234.3393,438,355.49105,372,690.6278,088,002.45
补充资料:
  净利润-15,058,693.02-46,663,039.97
  资产减值准备-521,975.39-2,627,865.87
  固定资产和投资性房地产折旧-9,495,742.85-19,086,334.32
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-9,495,742.85-19,086,334.32
  无形资产摊销-519,453-733,577.79
  长期待摊费用摊销-2,207,910.13-3,997,850.32
  处置固定资产、无形资产和其他长期资产的损失-1,195,228.58--32,504.87
  固定资产报废损失-6,003.65-349,684.49
  公允价值变动损失--308,923.43-288,354.71
  财务费用-829,196.91-113,513.61
  投资损失-202,800-2,417,771.3
  递延所得税--32,055.67--158,844.21
  其中:递延所得税资产减少-953,650.66--4,094,381.26
    递延所得税负债增加--985,706.33-3,935,537.05
  存货的减少--17,009,581.78--14,017,476.88
  经营性应收项目的减少-27,902,155.3--95,269,965.13
  经营性应付项目的增加-222,682.8-124,209,602.18
  其他-1,307,347.1-1,420,418.23
  现金的期末余额-93,438,355.49-78,088,002.45
  减:现金的期初余额-78,088,002.45-85,442,605.7
  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-15,350,353.04--7,354,603.25
公告日期2025-10-292025-08-252025-04-282025-04-22
审计意见(境内)标准无保留意见
TOP↑