当前位置:首页 - 行情中心 - 三元基因(920344) - 财务分析 - 现金流量表

三元基因

(920344)

  

流通市值:27.69亿  总市值:29.66亿
流通股本:1.14亿   总股本:1.22亿

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137,484,843.1375,939,998.2305,242,177.95189,716,782.3
  收到其他与经营活动有关的现金565,320.97169,849.142,154,025.691,979,647.88
  经营活动现金流入小计138,050,164.176,109,847.34307,396,203.64191,696,430.18
  购买商品、接受劳务支付的现金13,035,701.166,926,082.6423,257,105.2614,055,454.84
  支付给职工以及为职工支付的现金34,709,664.0617,171,865.0770,803,215.4954,181,676.97
  支付的各项税费4,898,060.171,949,523.4816,651,560.5910,423,683.13
  支付其他与经营活动有关的现金56,391,247.4629,314,443.71131,028,988.6890,517,269.55
  经营活动现金流出小计109,034,672.8555,361,914.9241,740,870.02169,178,084.49
  经营活动产生的现金流量净额29,015,491.2520,747,932.4465,655,333.6222,518,345.69
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10010020,00020,000
  收到的其他与投资活动有关的现金3,022,500-40,500-
  投资活动现金流入小计3,022,60010060,50020,000
  购建固定资产、无形资产和其他长期资产支付的现金10,568,274.167,939,853.1253,323,006.6951,541,896.41
  投资支付的现金8,000,0002,000,000750,000500,000
  支付其他与投资活动有关的现金--3,000,0003,000,000
  投资活动现金流出小计18,568,274.169,939,853.1257,073,006.6955,041,896.41
  投资活动产生的现金流量净额-15,545,674.16-9,939,753.12-57,012,506.69-55,021,896.41
三、筹资活动产生的现金流量:
  取得借款收到的现金43,900,857.2313,321,535.9289,112,365.674,833,760
  筹资活动现金流入小计43,900,857.2313,321,535.9289,112,365.674,833,760
  偿还债务支付的现金64,833,760.0110,000,00063,260,363.5942,493,643.58
  分配股利、利润或偿付利息支付的现金7,361,471.073,790,348.6215,517,055.211,846,990.36
  支付其他与筹资活动有关的现金4,231,090.854,164,265.8516,943,983.1312,827,068.5
  筹资活动现金流出小计76,426,321.9317,954,614.4795,721,401.9267,167,702.44
  筹资活动产生的现金流量净额-32,525,464.7-4,633,078.55-6,609,036.327,666,057.56
五、现金及现金等价物净增加额-19,055,647.616,175,100.772,033,790.61-24,837,493.16
  加:期初现金及现金等价物余额115,102,848.04115,102,848.04113,069,057.43113,069,057.43
  期末现金及现金等价物余额96,047,200.43121,277,948.81115,102,848.0488,231,564.27
补充资料:
  净利润1,749,086.29-5,137,464.57-
  资产减值准备350,212.04-190,356.82-
  固定资产和投资性房地产折旧12,472,564.98-25,524,473.88-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧12,472,564.98-25,524,473.88-
  无形资产摊销5,470,048.54-11,184,143.04-
  长期待摊费用摊销533,860.84-879,849.7-
  处置固定资产、无形资产和其他长期资产的损失-882.91-27,444.69-
  固定资产报废损失8,130.15-8,073.87-
  财务费用7,311,289.92-11,288,726.88-
  投资损失2,794,389.39-750,000-
  递延所得税951,079.87--1,787,857.69-
  其中:递延所得税资产减少837,138.09--1,738,061.37-
    递延所得税负债增加113,941.78--49,796.32-
  存货的减少-5,146,586.94-4,214,907.81-
  经营性应收项目的减少5,528,555.66-13,867,359.62-
  经营性应付项目的增加-3,138,452.79--6,528,236.17-
  现金的期末余额96,047,200.43-115,102,848.04-
  减:现金的期初余额115,102,848.04-113,069,057.43-
  现金及现金等价物的净增加额-19,055,647.61-2,033,790.61-
公告日期2026-08-262026-04-282026-04-102025-10-29
审计意见(境内)标准无保留意见
TOP↑