当前位置:首页 - 行情中心 - 山东威达(002026) - 财务分析 - 现金流量表

山东威达

(002026)

  

流通市值:58.03亿  总市值:60.44亿
流通股本:4.23亿   总股本:4.41亿

现金流量表

报告期2025-06-302025-03-312024-12-312024-09-30
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919,269,856.13495,186,749.332,136,712,785.261,653,298,619.52
  客户存款和同业存放款项净增加额--0-
  向中央银行借款净增加额--0-
  向其他金融机构拆入资金净增加额--0-
  收到原保险合同保费取得的现金--0-
  收到再保险业务现金净额--0-
  保户储金及投资款净增加额--0-
  收取利息、手续费及佣金的现金--0-
  拆入资金净增加额--0-
  回购业务资金净增加额--0-
  收到的税费返还49,051,779.7429,841,881.0592,380,325.675,366,885.22
  收到其他与经营活动有关的现金74,370,294.2415,630,497.4549,981,559.4948,729,082.44
  经营活动现金流入的其他项目--0-
  经营活动现金流入小计1,042,691,930.11540,659,127.832,279,074,670.351,777,394,587.18
  购买商品、接受劳务支付的现金535,559,781.32309,460,846.151,397,121,192.041,230,676,274.54
  客户贷款及垫款净增加额--0-
  存放中央银行和同业款项净增加额--0-
  支付原保险合同赔付款项的现金--0-
  支付利息、手续费及佣金的现金--0-
  支付保单红利的现金--0-
  支付给职工以及为职工支付的现金208,186,123.3997,794,541.74435,562,983.57299,859,674.24
  支付的各项税费63,549,977.8235,966,163.87113,288,871.5691,148,408.35
  支付其他与经营活动有关的现金43,857,106.345,924,557.1165,748,957.1256,300,261.88
  经营活动现金流出的其他项目--0-
  经营活动现金流出小计851,152,988.83489,146,108.872,011,722,004.291,677,984,619.01
  经营活动产生的现金流量净额191,538,941.2851,513,018.96267,352,666.0699,409,968.17
二、投资活动产生的现金流量:
  收回投资收到的现金721,741,208.36411,000,000491,450,000451,450,000
  取得投资收益收到的现金12,261,237.846,545,781.254,347,782.191,000,000
  处置固定资产、无形资产和其他长期资产收回的现金净额54,30054,300886,206.67434,600
  处置子公司及其他营业单位收到的现金净额--0-
  收到的其他与投资活动有关的现金0-03,426,226.17
  投资活动现金流入小计734,056,746.2417,600,081.25496,683,988.86456,310,826.17
  购建固定资产、无形资产和其他长期资产支付的现金78,430,093.0224,270,710.5694,101,986.262,181,469.48
  投资支付的现金812,996,548.28261,000,000679,665,553.59483,903,136
  质押贷款净增加额--0-
  取得子公司及其他营业单位支付的现金--0-
  支付其他与投资活动有关的现金-002,038,862.03
  投资活动现金流出小计891,426,641.3285,270,710.56773,767,539.79548,123,467.51
  投资活动产生的现金流量净额-157,369,895.1132,329,370.69-277,083,550.93-91,812,641.34
三、筹资活动产生的现金流量:
  吸收投资收到的现金1,558,105.771,558,105.7700
  其中:子公司吸收少数股东投资收到的现金--0-
  取得借款收到的现金115,000,000-586,000,000557,806,249.98
  收到其他与筹资活动有关的现金321,000,000-163,600,000163,600,000
  筹资活动现金流入小计437,558,105.771,558,105.77749,600,000721,406,249.98
  偿还债务支付的现金551,000,000295,000,000592,771,127.22530,000,000
  分配股利、利润或偿付利息支付的现金21,850,491.5611,588,247.13113,392,689.7794,382,838.52
  其中:子公司支付给少数股东的股利、利润6,720,000031,791,80031,791,800
  支付其他与筹资活动有关的现金61,639,195.91823,303.2969,689,786.468,575,983.11
  筹资活动现金流出小计634,489,687.47307,411,550.42775,853,603.39692,958,821.63
  筹资活动产生的现金流量净额-196,931,581.7-305,853,444.65-26,253,603.3928,447,428.35
四、汇率变动对现金及现金等价物的影响1,668,931.35573,751.4211,706,117.081,749,140.49
五、现金及现金等价物净增加额-161,093,604.17-121,437,303.58-24,278,371.1837,793,895.67
  加:期初现金及现金等价物余额838,456,798.99838,456,798.99862,735,170.17862,735,170.17
  期末现金及现金等价物余额677,363,194.82717,019,495.41838,456,798.99900,529,065.84
补充资料:
  净利润157,984,304.76-302,633,700.91-
  资产减值准备-952,982.64-15,011,266.08-
  固定资产和投资性房地产折旧42,829,606.23-82,459,372.56-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧42,829,606.23-82,459,372.56-
  无形资产摊销3,778,325.28-7,820,041.26-
  长期待摊费用摊销66,486.87-384,671.91-
  处置固定资产、无形资产和其他长期资产的损失47,552.29-452,800.87-
  固定资产报废损失0-256,054.23-
  公允价值变动损失-9,213,588.88--18,269,913.32-
  财务费用1,454,754.57-1,508,429.46-
  投资损失-26,717,787.19--32,407,909.5-
  递延所得税2,660,227.63-8,535,796.71-
  其中:递延所得税资产减少1,041,211.29-4,338,137.21-
    递延所得税负债增加1,619,016.34-4,197,659.5-
  存货的减少-44,834,429.28--19,894,525.65-
  经营性应收项目的减少81,077,642.54-240,645,540.68-
  经营性应付项目的增加-18,131,301.62--325,771,010.6-
  其他--794,754.57-
  现金的期末余额677,363,194.82-838,456,798.99-
  减:现金的期初余额838,456,798.99-862,735,170.17-
  现金及现金等价物的净增加额-161,093,604.17--24,278,371.18-
公告日期2025-08-262025-04-222025-04-222024-10-29
审计意见(境内)标准无保留意见
TOP↑