当前位置:首页 - 行情中心 - ST三木(000632) - 财务分析 - 现金流量表

ST三木

(000632)

  

流通市值:19.50亿  总市值:19.51亿
流通股本:4.65亿   总股本:4.66亿

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986,298,624.816,582,224,525.555,337,215,941.274,374,834,358.92
  收到的税费返还95,356,248.6511,805,541.03428,553,914.8326,729,710.12
  收到其他与经营活动有关的现金45,663,794.49133,353,479.62120,915,187.6275,839,512.42
  经营活动现金流入小计1,127,318,667.97,227,383,546.25,886,685,043.694,777,403,581.46
  购买商品、接受劳务支付的现金1,105,359,278.677,108,378,177.315,679,573,612.374,465,439,974.01
  支付给职工以及为职工支付的现金24,860,272.5690,913,996.170,844,640.6352,234,590.03
  支付的各项税费13,730,922.9251,421,555.9538,617,551.6430,050,322.38
  支付其他与经营活动有关的现金33,273,703.02113,384,748.1599,834,085.3975,601,416.81
  经营活动现金流出小计1,177,224,177.177,364,098,477.515,888,869,890.034,623,326,303.23
  经营活动产生的现金流量净额-49,905,509.27-136,714,931.31-2,184,846.34154,077,278.23
二、投资活动产生的现金流量:
  收回投资收到的现金-2,477,3003,000,163.442,000,000
  取得投资收益收到的现金-522,863.540.10.05
  处置固定资产、无形资产和其他长期资产收回的现金净额13,371.624,318,227.112,754.671,235.37
  处置子公司及其他营业单位收到的现金净额-5,836--
  收到的其他与投资活动有关的现金-0--
  投资活动现金流入小计13,371.627,324,226.653,002,918.212,001,235.42
  购建固定资产、无形资产和其他长期资产支付的现金433,736.287,761,283.924,907,122.84,107,123.37
  投资支付的现金-315,600315,600315,600
  投资活动现金流出小计433,736.288,076,883.925,222,722.84,422,723.37
  投资活动产生的现金流量净额-420,364.6819,247,342.73-2,219,804.59-2,421,487.95
三、筹资活动产生的现金流量:
  取得借款收到的现金527,419,689.035,881,304,405.394,932,656,646.223,202,486,343.28
  收到其他与筹资活动有关的现金-214,204,835.3472,052,356.75-
  筹资活动现金流入小计527,419,689.036,095,509,240.735,004,709,002.973,202,486,343.28
  偿还债务支付的现金397,363,796.225,866,743,029.184,932,924,077.173,285,471,822.67
  分配股利、利润或偿付利息支付的现金29,309,290.12221,961,049.01164,322,831.89117,653,858.28
  其中:子公司支付给少数股东的股利、利润-6,400,000--
  支付其他与筹资活动有关的现金14,966,178.3111,737,237.569,124,195.3639,427,201.27
  筹资活动现金流出小计441,639,264.656,100,441,315.755,106,371,104.423,442,552,882.22
  筹资活动产生的现金流量净额85,780,424.38-4,932,075.02-101,662,101.45-240,066,538.94
四、汇率变动对现金及现金等价物的影响-9,229,740.027,214,693.739,257,176.8810,364,840.01
五、现金及现金等价物净增加额26,224,810.41-115,184,969.87-96,809,575.5-78,045,908.65
  加:期初现金及现金等价物余额77,102,301.71192,287,271.58192,287,271.58192,287,271.58
  期末现金及现金等价物余额103,327,112.1277,102,301.7195,477,696.08114,241,362.93
补充资料:
  净利润--922,930,848.77--105,749,657.73
  资产减值准备-553,199,700.54-2,657,461.5
  固定资产和投资性房地产折旧-19,071,466.14-9,645,241.45
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-19,071,466.14-9,645,241.45
  无形资产摊销-159,447.96-81,723.98
  长期待摊费用摊销-3,357,989.32-1,839,693.36
  处置固定资产、无形资产和其他长期资产的损失--11,259,373.23-40,714.28
  固定资产报废损失-64,498.95-342,193.51
  公允价值变动损失-38,361,607.9-0
  财务费用-253,613,614.9-99,570,888.38
  投资损失-47,172,437.77-7,602,895.62
  递延所得税--5,239,846.17-73,868.64
  其中:递延所得税资产减少-750,074.16-73,868.64
    递延所得税负债增加--5,989,920.33-0
  存货的减少-114,686,419.32-50,217,502.29
  经营性应收项目的减少--865,073,820.98-193,715,981.33
  经营性应付项目的增加-637,242,109.85--106,400,538.31
  现金的期末余额-77,102,301.71-114,241,362.93
  减:现金的期初余额-192,287,271.58-192,287,271.58
  现金及现金等价物的净增加额--115,184,969.87--78,045,908.65
公告日期2026-04-292026-04-292025-10-302025-08-28
审计意见(境内)保留意见
TOP↑