当前位置:首页 - 行情中心 - 桂林旅游(000978) - 财务分析 - 现金流量表

桂林旅游

(000978)

  

流通市值:28.74亿  总市值:28.74亿
流通股本:4.68亿   总股本:4.68亿

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324,700,388.54200,133,256.0698,348,606.36500,403,065.33
  收到的税费返还117,708.1912,250.54-8,551,832.29
  收到其他与经营活动有关的现金10,983,400.6110,346,408.622,764,34121,638,450.57
  经营活动现金流入小计335,801,497.34210,491,915.22101,112,947.36530,593,348.19
  购买商品、接受劳务支付的现金128,657,873.9987,824,087.2248,990,003.78148,486,313.12
  支付给职工以及为职工支付的现金144,170,892.42103,712,507.8163,115,835.93184,299,064.62
  支付的各项税费22,552,920.5615,214,760.795,124,21434,598,811.81
  支付其他与经营活动有关的现金26,743,599.0418,223,570.388,890,875.9733,761,843.08
  经营活动现金流出小计322,125,286.01224,974,926.2126,120,929.68401,146,032.63
  经营活动产生的现金流量净额13,676,211.33-14,483,010.98-25,007,982.32129,447,315.56
二、投资活动产生的现金流量:
  收回投资收到的现金800,000800,000--
  取得投资收益收到的现金29,541,390.8123,700,000-25,702,881.32
  处置固定资产、无形资产和其他长期资产收回的现金净额215,465.8121,34077,74010,084,355.91
  处置子公司及其他营业单位收到的现金净额---31,213,818.08
  收到的其他与投资活动有关的现金---774,019.37
  投资活动现金流入小计30,556,856.6124,621,34077,74067,775,074.68
  购建固定资产、无形资产和其他长期资产支付的现金78,243,039.2934,339,441.310,464,741.1858,480,542.08
  投资支付的现金---800,000
  取得子公司及其他营业单位支付的现金3,977,500--5,526,527.88
  投资活动现金流出小计82,220,539.2934,339,441.310,464,741.1864,807,069.96
  投资活动产生的现金流量净额-51,663,682.68-9,718,101.3-10,387,001.182,968,004.72
三、筹资活动产生的现金流量:
  吸收投资收到的现金2,450,0002,450,0002,450,000-
  其中:子公司吸收少数股东投资收到的现金-2,450,0002,450,000-
  取得借款收到的现金176,800,00065,950,00052,000,000539,361,550.93
  筹资活动现金流入小计179,250,00068,400,00054,450,000539,361,550.93
  偿还债务支付的现金155,995,579.16121,695,579.1634,650,000519,061,550.93
  分配股利、利润或偿付利息支付的现金18,067,657.1512,563,731.726,166,343.3734,414,568.6
  其中:子公司支付给少数股东的股利、利润---3,160,615.46
  支付其他与筹资活动有关的现金936,804.36121,800393,468.12229,683.4
  筹资活动现金流出小计175,000,040.67134,381,110.8841,209,811.49553,705,802.93
  筹资活动产生的现金流量净额4,249,959.33-65,981,110.8813,240,188.51-14,344,252
四、汇率变动对现金及现金等价物的影响---9.62
五、现金及现金等价物净增加额-33,737,512.02-90,182,223.16-22,154,794.99118,071,077.9
  加:期初现金及现金等价物余额165,936,122.48165,936,122.48165,936,122.4847,865,044.58
  期末现金及现金等价物余额132,198,610.4675,753,899.32143,781,327.49165,936,122.48
补充资料:
  净利润-6,869,660.87-8,915,555.72
  资产减值准备--313,225.56-16,887,188.04
  固定资产和投资性房地产折旧-33,003,208-68,764,619.82
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-33,003,208-68,764,619.82
  无形资产摊销-10,207,830.48-19,523,008.91
  长期待摊费用摊销-2,298,247.03-3,537,233.14
  处置固定资产、无形资产和其他长期资产的损失--4,385.38--
  固定资产报废损失--324,004.83-100,585.15
  财务费用-12,802,442.47-31,270,449.38
  投资损失--12,424,883.31--48,074,795.63
  递延所得税--294,948.95--158,460.93
  其中:递延所得税资产减少--278,722.77--151,792.82
    递延所得税负债增加--16,226.18--6,668.11
  存货的减少--507,740.4-68,685.17
  经营性应收项目的减少--22,801,002.1-52,341,503.54
  经营性应付项目的增加--43,098,287.53--23,971,124.31
  现金的期末余额-75,753,899.32-165,936,122.48
  减:现金的期初余额-165,936,122.48-47,865,044.58
  现金及现金等价物的净增加额--90,182,223.16-118,071,077.9
公告日期2026-10-302026-08-272026-04-302026-04-04
审计意见(境内)标准无保留意见
TOP↑