当前位置:首页 - 行情中心 - 因赛集团(300781) - 财务分析 - 现金流量表

因赛集团

(300781)

  

流通市值:31.74亿  总市值:43.01亿
流通股本:1.21亿   总股本:1.64亿

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426,422,468.81227,065,627.82975,749,986.95702,353,594.15
  收到的税费返还50,507.7226,517.77057,576.46
  收到其他与经营活动有关的现金15,924,065.0912,538,170.1320,967,924.5318,223,979.02
  经营活动现金流入小计442,397,041.62239,630,315.72996,717,911.48720,635,149.63
  购买商品、接受劳务支付的现金335,997,324.79165,138,246.52747,382,951.25585,812,519.81
  支付给职工以及为职工支付的现金65,365,559.4632,777,927.12119,515,113.1188,613,462.41
  支付的各项税费15,775,565.859,388,318.1123,658,223.0616,458,810.43
  支付其他与经营活动有关的现金47,636,712.8628,577,428.3163,046,897.3750,221,424.44
  经营活动现金流出小计464,775,162.96235,881,920.06953,603,184.79741,106,217.09
  经营活动产生的现金流量净额-22,378,121.343,748,395.6643,114,726.69-20,471,067.46
二、投资活动产生的现金流量:
  收回投资收到的现金177,149,919.9271,600,000774,090,100518,490,100
  取得投资收益收到的现金1,499,033.28773,047.663,322,680.653,072,617.25
  处置固定资产、无形资产和其他长期资产收回的现金净额433,657.5129,283.77440,450-
  处置子公司及其他营业单位收到的现金净额550,000-550,000-
  收到的其他与投资活动有关的现金0-0-
  投资活动现金流入小计179,632,610.772,502,331.43778,403,230.65521,562,717.25
  购建固定资产、无形资产和其他长期资产支付的现金2,364,419.72227,028.181,257,076.03855,429.2
  投资支付的现金247,010,000153,843,333725,267,152.67504,794,978.8
  支付其他与投资活动有关的现金00-20,002.7
  投资活动现金流出小计249,374,419.72154,070,361.18726,524,228.7505,670,410.7
  投资活动产生的现金流量净额-69,741,809.02-81,568,029.7551,879,001.9515,892,306.55
三、筹资活动产生的现金流量:
  吸收投资收到的现金200,000150,0008,650,384.697,614,059
  其中:子公司吸收少数股东投资收到的现金200,000150,0000-
  取得借款收到的现金55,510,00035,190,00063,893,175.4252,202,375.42
  收到其他与筹资活动有关的现金00--
  筹资活动现金流入小计55,710,00035,340,00072,543,560.1159,816,434.42
  偿还债务支付的现金36,599,90013,330,00059,596,678.4529,296,678.45
  分配股利、利润或偿付利息支付的现金518,679.49268,628.8818,037,407.6914,816,565.86
  其中:子公司支付给少数股东的股利、利润--17,736,95514,153,672.8
  支付其他与筹资活动有关的现金3,382,920.12,132,341.667,095,158.654,675,613.52
  筹资活动现金流出小计40,501,499.5915,730,970.5484,729,244.7948,788,857.83
  筹资活动产生的现金流量净额15,208,500.4119,609,029.46-12,185,684.6811,027,576.59
四、汇率变动对现金及现金等价物的影响-504,981.72-218,393.98-268,747.4-104,144.8
五、现金及现金等价物净增加额-77,416,411.67-58,428,998.6182,539,296.566,344,670.88
  加:期初现金及现金等价物余额176,883,041.44176,883,041.4494,343,744.8894,396,099.14
  期末现金及现金等价物余额99,466,629.77118,454,042.83176,883,041.44100,740,770.02
补充资料:
  净利润29,480,078.55--68,377,172.22-
  资产减值准备--68,170,624.52-
  固定资产和投资性房地产折旧2,268,626.96-4,859,331.62-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧2,268,626.96-4,655,292.38-
    投资性房地产折旧--204,039.24-
  无形资产摊销5,543,112.58-8,385,359.42-
  长期待摊费用摊销173,192.64-1,272,118.65-
  处置固定资产、无形资产和其他长期资产的损失2,332,997.55-40,501.64-
  固定资产报废损失--0-
  公允价值变动损失-305,610.96--235,798.2-
  财务费用421,475.11-2,267,262.15-
  投资损失-1,629,714.71--5,551,369.3-
  递延所得税-104,477.85--10,288,183.64-
  其中:递延所得税资产减少-1,202,325.99--10,510,036.24-
    递延所得税负债增加1,097,848.14-221,852.6-
  经营性应收项目的减少-26,359,471.95--29,387,532.64-
  经营性应付项目的增加-36,880,430.93-19,386,518.85-
  不涉及现金收支的投资和筹资活动金额其他项目8,251,836.93-7,222,022.74-
  现金的期末余额99,466,629.77-176,883,041.44-
  减:现金的期初余额176,883,041.44-94,343,744.88-
  现金及现金等价物的净增加额-77,416,411.67-82,539,296.56-
公告日期2026-08-262026-04-292026-04-292025-10-29
审计意见(境内)标准无保留意见
TOP↑