当前位置:首页 - 行情中心 - 三博脑科(301293) - 财务分析 - 现金流量表

三博脑科

(301293)

  

流通市值:139.93亿  总市值:139.93亿
流通股本:2.06亿   总股本:2.06亿

现金流量表

报告期2026-03-312025-12-312025-09-302025-06-30
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444,298,754.981,731,708,645.81,253,084,542.78814,205,419.44
  收到的税费返还-21,318.7621,318.7621,318.76
  收到其他与经营活动有关的现金10,501,068.1333,308,204.2428,268,153.2421,175,585.31
  经营活动现金流入小计454,799,823.111,765,038,168.81,281,374,014.78835,402,323.51
  购买商品、接受劳务支付的现金164,841,736.76735,049,792.25530,589,515.41346,360,052.72
  支付给职工以及为职工支付的现金196,166,852.34595,357,658.97447,979,011.62312,044,751.36
  支付的各项税费17,026,434.0872,897,660.2559,617,489.7937,892,822.37
  支付其他与经营活动有关的现金37,700,111.16173,452,266.56129,412,125.2174,335,104.84
  经营活动现金流出小计415,735,134.341,576,757,378.031,167,598,142.03770,632,731.29
  经营活动产生的现金流量净额39,064,688.77188,280,790.77113,775,872.7564,769,592.22
二、投资活动产生的现金流量:
  收回投资收到的现金20,000,000250,000,000200,000,000150,000,000
  取得投资收益收到的现金53,342.471,867,237.01732,194.56408,468.53
  处置固定资产、无形资产和其他长期资产收回的现金净额673,898.4252,192228,592-
  收到的其他与投资活动有关的现金10,120,000158,318,409.19157,612,687.63147,551,887.63
  投资活动现金流入小计30,847,240.87410,437,838.2358,573,474.19297,960,356.16
  购建固定资产、无形资产和其他长期资产支付的现金86,399,028.65586,447,372.35441,930,840.03289,326,060.33
  投资支付的现金70,000,000283,600,000260,800,000152,200,000
  支付其他与投资活动有关的现金45,00077,889,918.661,129,08060,963,280
  投资活动现金流出小计156,444,028.65947,937,290.95763,859,920.03502,489,340.33
  投资活动产生的现金流量净额-125,596,787.78-537,499,452.75-405,286,445.84-204,528,984.17
三、筹资活动产生的现金流量:
  取得借款收到的现金50,991,498.87295,198,445.63173,735,964.8867,549,012.43
  收到其他与筹资活动有关的现金1,000,0007,721,111.33--
  筹资活动现金流入小计51,991,498.87302,919,556.96173,735,964.8867,549,012.43
  偿还债务支付的现金3,209,073.981,735,115.071,735,115.07530,016.34
  分配股利、利润或偿付利息支付的现金3,020,284.4252,279,960.549,962,931.4413,321,114.07
  其中:子公司支付给少数股东的股利、利润-15,785,00015,785,00010,785,000
  支付其他与筹资活动有关的现金9,070,354.4779,596,546.5648,850,689.0617,090,177.04
  筹资活动现金流出小计15,299,712.87133,611,622.13100,548,735.5730,941,307.45
  筹资活动产生的现金流量净额36,691,786169,307,934.8373,187,229.3136,607,704.98
五、现金及现金等价物净增加额-49,840,313.01-179,910,727.15-218,323,343.78-103,151,686.97
  加:期初现金及现金等价物余额380,487,591.05560,398,318.2560,398,318.2560,398,318.2
  期末现金及现金等价物余额330,647,278.04380,487,591.05342,074,974.42457,246,631.23
补充资料:
  净利润-72,327,190.53-71,351,134.6
  资产减值准备-4,448,277.98-688,273.45
  固定资产和投资性房地产折旧-75,438,246.23-31,475,892.39
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-75,438,246.23-31,475,892.39
  无形资产摊销-7,756,718.99-3,268,655.64
  长期待摊费用摊销-21,068,899.6-6,579,154.73
  处置固定资产、无形资产和其他长期资产的损失-44,830.5--1,595,741.24
  固定资产报废损失-2,214,823.6-224,037.32
  公允价值变动损失--821,605.44--309,561.42
  财务费用-14,045,614-6,033,920.41
  投资损失--982,987.56--1,827.69
  递延所得税--6,874,728.44--1,008,379.4
  其中:递延所得税资产减少--6,037,335.57--914,369.72
    递延所得税负债增加--837,392.87--94,009.68
  存货的减少--9,470,563.33-118,991.74
  经营性应收项目的减少-3,826,931.29--11,222,284.95
  经营性应付项目的增加--20,776,227.13--58,098,243.32
  现金的期末余额-380,487,591.05-457,246,631.23
  减:现金的期初余额-560,398,318.2-560,398,318.2
  现金及现金等价物的净增加额--179,910,727.15--103,151,686.97
公告日期2026-04-292026-04-222025-10-282025-08-27
审计意见(境内)标准无保留意见
TOP↑