当前位置:首页 - 行情中心 - 设研院(300732) - 财务分析 - 现金流量表

设研院

(300732)

  

流通市值:18.66亿  总市值:18.68亿
流通股本:3.70亿   总股本:3.71亿

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1,021,001,403.66644,719,355.43405,216,047.391,564,589,456.9
  收到其他与经营活动有关的现金120,567,481.0180,584,394.2626,450,803.72134,733,566.78
  经营活动现金流入小计1,141,568,884.67725,303,749.69431,666,851.111,699,323,023.68
  购买商品、接受劳务支付的现金553,512,864.25358,697,754.34228,259,522.61802,181,452.57
  支付给职工以及为职工支付的现金288,912,976.05199,120,091.21110,369,228.78395,891,948.03
  支付的各项税费67,385,850.6852,139,719.425,653,627.5487,008,427.84
  支付其他与经营活动有关的现金203,715,906.46141,123,518.1669,446,861.45234,586,933.29
  经营活动现金流出小计1,113,527,597.44751,081,083.11433,729,240.381,519,668,761.73
  经营活动产生的现金流量净额28,041,287.23-25,777,333.42-2,062,389.27179,654,261.95
二、投资活动产生的现金流量:
  收回投资收到的现金11,599,80011,422,00010,100,00039,576,300
  取得投资收益收到的现金9,972.69,972.69,972.63,085,509.84
  处置固定资产、无形资产和其他长期资产收回的现金净额167,395.01-477,251.9-326,817.17638,499.3
  投资活动现金流入小计11,777,167.6110,954,720.79,783,155.4343,300,309.14
  购建固定资产、无形资产和其他长期资产支付的现金9,290,148.084,859,707.132,361,222.2670,691,268.84
  投资支付的现金16,780,00010,000,00010,200,00045,927,789
  投资活动现金流出小计26,070,148.0814,859,707.1312,561,222.26116,619,057.84
  投资活动产生的现金流量净额-14,292,980.47-3,904,986.43-2,778,066.83-73,318,748.7
三、筹资活动产生的现金流量:
  取得借款收到的现金486,419,437.75436,419,437.75276,419,437.75611,758,390
  筹资活动现金流入小计486,419,437.75436,419,437.75276,419,437.75611,758,390
  偿还债务支付的现金323,019,437.75275,019,437.75142,619,437.75855,078,490
  分配股利、利润或偿付利息支付的现金19,951,690.0113,032,212.246,626,749.4532,223,137.18
  支付其他与筹资活动有关的现金137,16091,44045,720182,880
  筹资活动现金流出小计343,108,287.76288,143,089.99149,291,907.2887,484,507.18
  筹资活动产生的现金流量净额143,311,149.99148,276,347.76127,127,530.55-275,726,117.18
四、汇率变动对现金及现金等价物的影响-1,316,198.12-1,011,191.77-697,236.13-2,527,238.26
五、现金及现金等价物净增加额155,743,258.63117,582,836.14121,589,838.32-171,917,842.19
  加:期初现金及现金等价物余额418,052,625.93418,052,625.93418,052,625.93589,970,468.12
  期末现金及现金等价物余额573,795,884.56535,635,462.07539,642,464.25418,052,625.93
补充资料:
  净利润--44,252,471.38--180,302,825.11
  资产减值准备-84,601,224.92-331,416,488.91
  固定资产和投资性房地产折旧-29,876,638.14-60,051,703.54
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-29,876,638.14-60,051,703.54
  无形资产摊销-5,615,780.42-12,230,608.46
  长期待摊费用摊销-3,088,383.98-7,855,671.53
  处置固定资产、无形资产和其他长期资产的损失-319,610.5--67,081.2
  固定资产报废损失--69,073.27-451,809.01
  公允价值变动损失-112,754.26--1,705,892.93
  财务费用-13,849,446.63-45,216,556.78
  投资损失--305,149.97--5,738,528.62
  递延所得税--12,380,249.67--31,298,809.64
  其中:递延所得税资产减少--11,640,177.16--28,836,489.62
    递延所得税负债增加--740,072.51--2,462,320.02
  存货的减少-144,587,511.3-26,145,920.16
  经营性应收项目的减少--72,457,359.9-38,218,003.62
  经营性应付项目的增加--195,941,165.18--92,026,387.27
  其他-17,491,916.68--30,962,713.54
  现金的期末余额-535,635,462.07-418,052,625.93
  减:现金的期初余额-418,052,625.93-589,970,468.12
  现金及现金等价物的净增加额-117,582,836.14--171,917,842.19
公告日期2026-10-302026-08-202026-04-232026-04-16
审计意见(境内)标准无保留意见
TOP↑