当前位置:首页 - 行情中心 - 银之杰(300085) - 财务分析 - 现金流量表

银之杰

(300085)

  

流通市值:166.48亿  总市值:197.15亿
流通股本:5.97亿   总股本:7.07亿

现金流量表

报告期2026-06-302026-03-312025-12-312025-09-30
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419,910,262.07189,684,455.65869,156,386.02634,470,871.73
  收到的税费返还12,741,227.616,822,663.924,710,794.7118,353,549.85
  收到其他与经营活动有关的现金2,078,666.91,028,864.810,589,000.914,641,606.81
  经营活动现金流入小计434,730,156.58197,535,984.35904,456,181.64657,466,028.39
  购买商品、接受劳务支付的现金270,808,749.08146,512,038.79528,474,581.16384,081,471.33
  支付给职工以及为职工支付的现金51,107,187.7426,173,707.35123,961,671.0997,192,784.26
  支付的各项税费16,361,730.157,556,272.8331,115,085.4722,559,767
  支付其他与经营活动有关的现金71,333,155.4935,590,692.52139,973,745.79101,098,289.58
  经营活动现金流出小计409,610,822.46215,832,711.49823,525,083.51604,932,312.17
  经营活动产生的现金流量净额25,119,334.12-18,296,727.1480,931,098.1352,533,716.22
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1,120-101,360.694,810
  投资活动现金流入的平衡项目0-00
  投资活动现金流入小计1,120-101,360.694,810
  购建固定资产、无形资产和其他长期资产支付的现金950,778.95120,510.42,442,620.572,379,764.69
  投资活动现金流出小计950,778.95120,510.42,442,620.572,379,764.69
  投资活动产生的现金流量净额-949,658.95-120,510.4-2,341,259.97-2,284,954.69
三、筹资活动产生的现金流量:
  吸收投资收到的现金-2,000,0002,000,0002,000,000
  其中:子公司吸收少数股东投资收到的现金-2,000,0002,000,000-
  取得借款收到的现金115,312,600101,132,600336,809,364.3291,329,364.3
  收到其他与筹资活动有关的现金108,499,096.6955,043,120.45185,952,834.97133,009,272.89
  筹资活动现金流入平衡项目0-2,000,00000
  筹资活动现金流入小计223,811,696.69156,175,720.45524,762,199.27426,338,637.19
  偿还债务支付的现金124,700,00072,350,000394,885,231.98348,775,231.98
  分配股利、利润或偿付利息支付的现金3,872,123.171,891,344.458,802,401.186,958,390.26
  支付其他与筹资活动有关的现金123,080,538.5557,474,603.28228,517,294.15170,288,390.3
  筹资活动现金流出小计251,652,661.72131,715,947.73632,204,927.31526,022,012.54
  筹资活动产生的现金流量净额-27,840,965.0324,459,772.72-107,442,728.04-99,683,375.35
四、汇率变动对现金及现金等价物的影响-2,395,557.7-1,258,501.791,821,870.952,052,436.14
五、现金及现金等价物净增加额-6,066,847.564,784,033.39-27,031,018.93-47,382,177.68
  加:期初现金及现金等价物余额166,393,834.51166,393,834.51193,424,853.44193,424,853.44
  期末现金及现金等价物余额160,326,986.95171,177,867.9166,393,834.51146,042,675.76
补充资料:
  净利润-27,092,513.17--141,724,498.59-
  资产减值准备-10,557,745.3-9,183,133.47-
  固定资产和投资性房地产折旧1,168,811.02-2,691,807.49-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧1,168,811.02-2,691,807.49-
  无形资产摊销1,464,269.82-16,238,171.47-
  长期待摊费用摊销438,569.59-1,063,254.62-
  处置固定资产、无形资产和其他长期资产的损失-124,816.27--48,371.19-
  固定资产报废损失2,063.04-430,178.77-
  财务费用7,817,765.4-8,876,020.65-
  投资损失-138,852.67-16,016,672.07-
  递延所得税1,975,270.74-11,971,424.47-
  其中:递延所得税资产减少1,505,261.01-13,178,255.37-
    递延所得税负债增加470,009.73--1,206,830.9-
  存货的减少-8,882,555.57--954,543.67-
  经营性应收项目的减少44,162,970.18-111,819,543.52-
  经营性应付项目的增加-6,659,003.8-4,095,735.28-
  其他16,989,187.74-31,572,675.32-
  现金的期末余额160,326,986.95-166,393,834.51-
  减:现金的期初余额166,393,834.51-193,424,853.44-
  现金及现金等价物的净增加额-6,066,847.56--27,031,018.93-
公告日期2026-08-292026-04-242026-04-152025-10-29
审计意见(境内)标准无保留意见
TOP↑