当前位置:首页 - 行情中心 - 建研设计(301167) - 财务分析 - 现金流量表

建研设计

(301167)

  

流通市值:12.70亿  总市值:13.44亿
流通股本:1.06亿   总股本:1.12亿

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232,067,340.14155,004,978.4399,597,914.08402,268,535.02
  收到的税费返还---2,255,920.8
  收到其他与经营活动有关的现金18,536,062.198,823,525.983,010,729.1113,063,070.15
  经营活动现金流入小计250,603,402.33163,828,504.41102,608,643.19417,587,525.97
  购买商品、接受劳务支付的现金58,261,783.8841,591,934.3825,419,010.6393,274,202.41
  支付给职工以及为职工支付的现金181,864,130.95139,773,349.11102,421,925.73202,632,637.51
  支付的各项税费23,627,414.3417,982,055.59,122,729.9627,003,616.2
  支付其他与经营活动有关的现金18,819,495.047,701,346.793,580,697.1315,886,627.33
  经营活动现金流出小计282,572,824.21207,048,685.78140,544,363.45338,797,083.45
  经营活动产生的现金流量净额-31,969,421.88-43,220,181.37-37,935,720.2678,790,442.52
二、投资活动产生的现金流量:
  收回投资收到的现金1,621,500,013.151,067,500,013.15740,000,0001,955,000,000
  取得投资收益收到的现金8,211,065.024,213,439.723,722,189.7214,673,636.4
  处置固定资产、无形资产和其他长期资产收回的现金净额4,637,444.05--56,044.23
  收到的其他与投资活动有关的现金9,345---
  投资活动现金流入小计1,634,357,867.221,071,713,452.87743,722,189.721,969,729,680.63
  购建固定资产、无形资产和其他长期资产支付的现金13,875,536.449,632,832.377,178,143.1558,293,572.18
  投资支付的现金1,651,500,0001,076,500,000776,500,0002,033,000,000
  支付其他与投资活动有关的现金-19,500--
  投资活动现金流出小计1,665,375,536.441,086,152,332.37783,678,143.152,091,293,572.18
  投资活动产生的现金流量净额-31,017,669.22-14,438,879.5-39,955,953.43-121,563,891.55
三、筹资活动产生的现金流量:
  吸收投资收到的现金---5,900,000
  其中:子公司吸收少数股东投资收到的现金---5,900,000
  取得借款收到的现金18,601,056.1211,233,570.128,334,864.5257,035,230.84
  收到其他与筹资活动有关的现金-46,62034,200188,774.7
  筹资活动现金流入小计18,601,056.1211,280,190.128,369,064.5263,124,005.54
  偿还债务支付的现金23,624,177.1719,452,127.6815,096,531.9926,355,955.89
  分配股利、利润或偿付利息支付的现金12,558,405.211,099,895.91526,121.478,163,341.14
  其中:子公司支付给少数股东的股利、利润0---
  支付其他与筹资活动有关的现金1,434,084.59852,970.59144,4481,807,036.3
  筹资活动现金流出小计37,616,666.9631,404,994.1815,767,101.4636,326,333.33
  筹资活动产生的现金流量净额-19,015,610.84-20,124,804.06-7,398,036.9426,797,672.21
五、现金及现金等价物净增加额-82,002,701.94-77,783,864.93-85,289,710.63-15,975,776.82
  加:期初现金及现金等价物余额160,972,970.02160,972,970.02160,972,970.02176,948,746.84
  期末现金及现金等价物余额78,970,268.0883,189,105.0975,683,259.39160,972,970.02
补充资料:
  净利润--4,027,366.02-23,180,971.86
  资产减值准备-14,913,403.93-22,840,028.55
  固定资产和投资性房地产折旧-6,375,161.21-10,902,819.53
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-6,375,161.21-10,902,819.53
  无形资产摊销-1,313,828.59-2,901,106.44
  长期待摊费用摊销-180,537.6-359,390.32
  处置固定资产、无形资产和其他长期资产的损失----21,595.69
  固定资产报废损失---42,425.85
  公允价值变动损失--3,830,182.23--3,209,310.11
  财务费用-789,208.76-1,649,490.34
  投资损失--1,004,129.61--9,181,690.98
  递延所得税--1,784,097.61--6,783,282.59
  其中:递延所得税资产减少--1,776,251.83--6,767,591.07
    递延所得税负债增加--7,845.78--15,691.52
  存货的减少-1,313.66--3,020.15
  经营性应收项目的减少-14,093,316.23-25,653,811.19
  经营性应付项目的增加--70,915,039.43-8,959,610.76
  现金的期末余额-83,189,105.09-160,972,970.02
  减:现金的期初余额-160,972,970.02-176,948,746.84
  现金及现金等价物的净增加额--77,783,864.93--15,975,776.82
公告日期2026-10-282026-08-282026-04-242026-04-04
审计意见(境内)标准无保留意见
TOP↑