当前位置:首页 - 行情中心 - 粤海饲料(001313) - 财务分析 - 现金流量表

粤海饲料

(001313)

  

流通市值:45.02亿  总市值:45.08亿
流通股本:6.99亿   总股本:7.00亿

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5,127,090,311.043,091,569,387.181,427,878,783.066,494,328,802.54
  收到的税费返还3,525,037.882,611,374.88--
  收到其他与经营活动有关的现金43,481,938.3838,356,194.8710,009,130.4640,838,716.16
  经营活动现金流入小计5,174,097,287.33,132,536,956.931,437,887,913.526,535,167,518.7
  购买商品、接受劳务支付的现金5,095,050,301.643,216,876,970.381,372,968,488.775,692,453,526.03
  支付给职工以及为职工支付的现金344,570,538.06233,971,087.79124,843,944.09362,098,322.08
  支付的各项税费46,393,836.2431,430,622.7711,679,350.645,393,791.64
  支付其他与经营活动有关的现金182,741,647.64132,509,931.7971,111,339.19169,046,368.68
  经营活动现金流出小计5,668,756,323.583,614,788,612.731,580,603,122.656,268,992,008.43
  经营活动产生的现金流量净额-494,659,036.28-482,251,655.8-142,715,209.13266,175,510.27
二、投资活动产生的现金流量:
  收回投资收到的现金949,915.7949,110.4349,110.43500,000
  取得投资收益收到的现金1,097,108.94973,307.94782,650.9239,246.79
  处置固定资产、无形资产和其他长期资产收回的现金净额1,074,350.58864,860.58357,684302,863
  收到的其他与投资活动有关的现金552,832,567.54527,329,250.2488,223,030.239,448,044.14
  投资活动现金流入小计555,953,942.85529,216,529.15489,412,475.5540,290,153.93
  购建固定资产、无形资产和其他长期资产支付的现金110,431,040.9357,306,687.7733,991,072.72123,665,069.4
  投资支付的现金---42,060,000
  取得子公司及其他营业单位支付的现金71,154,944.4361,240,868.6453,512,947.36-
  支付其他与投资活动有关的现金505,000,000485,000,000450,000,00025,498,705.51
  投资活动现金流出小计686,585,985.36603,547,556.41537,504,020.08191,223,774.91
  投资活动产生的现金流量净额-130,632,042.51-74,331,027.26-48,091,544.53-150,933,620.98
三、筹资活动产生的现金流量:
  吸收投资收到的现金3,330,000--3,150,000
  其中:子公司吸收少数股东投资收到的现金---3,150,000
  取得借款收到的现金747,234,446.38541,843,869.92385,998,067472,693,473.69
  收到其他与筹资活动有关的现金12,129,089.8422,45022,45093,664,897.15
  筹资活动现金流入小计762,693,536.22541,866,319.92386,020,517569,508,370.84
  偿还债务支付的现金505,429,714.35440,706,619.73350,306,834.57536,359,197.03
  分配股利、利润或偿付利息支付的现金27,681,313.4416,721,296.246,648,549.91105,930,519.9
  支付其他与筹资活动有关的现金109,435,456.3860,732,364.0543,941,319.3725,948,478.66
  筹资活动现金流出小计642,546,484.17518,160,280.02400,896,703.85668,238,195.59
  筹资活动产生的现金流量净额120,147,052.0523,706,039.9-14,876,186.85-98,729,824.75
四、汇率变动对现金及现金等价物的影响-1,865,741.67-1,129,357.81-887,766.72-244,985.64
五、现金及现金等价物净增加额-507,009,768.41-534,006,000.97-206,570,707.2316,267,078.9
  加:期初现金及现金等价物余额1,074,876,848.941,074,876,848.941,074,876,848.941,058,609,770.04
  期末现金及现金等价物余额567,867,080.53540,870,847.97868,306,141.711,074,876,848.94
补充资料:
  净利润-52,437,748.44-15,062,107.4
  资产减值准备-34,339.41--
  固定资产和投资性房地产折旧-56,655,644.45-95,139,602.68
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-56,655,644.45-95,139,602.68
  无形资产摊销-4,234,758.44-7,758,468.64
  长期待摊费用摊销-1,535,683.13-3,795,810.49
  处置固定资产、无形资产和其他长期资产的损失-63,539.52--19,608.22
  固定资产报废损失-49,509.93-446,987.2
  财务费用-22,632,312.25-35,374,425.68
  投资损失-94,741.54-8,542,160.05
  递延所得税--29,033,989.85--11,716,993.23
  其中:递延所得税资产减少--29,033,989.85--11,665,818.58
    递延所得税负债增加----51,174.65
  存货的减少--167,565,004.29--16,047,346.88
  经营性应收项目的减少--1,109,250,419.7--4,043,795.04
  经营性应付项目的增加-617,541,843.19-3,294,475.14
  其他-11,616,474.26-12,009,496.91
  不涉及现金收支的投资和筹资活动金额其他项目-71,562,697.3-36,953,358.46
  现金的期末余额-540,870,847.97-1,074,876,848.94
  减:现金的期初余额-1,074,876,848.94-1,058,609,770.04
  现金及现金等价物的净增加额--534,006,000.97-16,267,078.9
公告日期2026-10-272026-08-262026-04-272026-04-27
审计意见(境内)标准无保留意见
TOP↑