当前位置:首页 - 行情中心 - 德美化工(002054) - 财务分析 - 现金流量表

德美化工

(002054)

  

流通市值:31.95亿  总市值:40.11亿
流通股本:3.84亿   总股本:4.82亿

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1,011,396,691.822,411,191,919.861,754,849,502.411,214,988,780.58
  收到的税费返还7,896,379.6126,792,050.0522,108,860.2315,573,044.06
  收到其他与经营活动有关的现金2,847,507.489,413,15479,593,049.8467,123,490.02
  经营活动现金流入小计1,022,140,578.832,527,397,123.911,856,551,412.481,297,685,314.66
  购买商品、接受劳务支付的现金616,908,041.67824,321,885.3577,242,784.45386,617,422.56
  支付给职工以及为职工支付的现金159,834,124.51430,166,549.54329,480,078.06238,460,132.07
  支付的各项税费100,317,291.35215,982,919.9163,913,893.23117,432,145.14
  支付其他与经营活动有关的现金160,136,337.87652,415,326.43499,462,694.66328,440,980.76
  经营活动现金流出小计1,037,195,795.42,122,886,681.171,570,099,450.41,070,950,680.53
  经营活动产生的现金流量净额-15,055,216.57404,510,442.74286,451,962.08226,734,634.13
二、投资活动产生的现金流量:
  收回投资收到的现金25,000,000130,069,874.5691,992,518.7451,992,518.74
  取得投资收益收到的现金11,322,171.0818,531,196.0718,304,714.5718,231,837.86
  处置固定资产、无形资产和其他长期资产收回的现金净额201,127.66652,331.49396,099.76303,362.62
  收到的其他与投资活动有关的现金--2,507,0002,507,000
  投资活动现金流入小计36,523,298.74149,253,402.12113,200,333.0773,034,719.22
  购建固定资产、无形资产和其他长期资产支付的现金61,496,631.29245,759,492.85192,874,309.22136,660,185.08
  投资支付的现金-169,691,548.2299,760,00020,000,000
  支付其他与投资活动有关的现金277.4-597,684.99597,441.81
  投资活动现金流出小计61,496,908.69415,451,041.07293,231,994.21157,257,626.89
  投资活动产生的现金流量净额-24,973,609.95-266,197,638.95-180,031,661.14-84,222,907.67
三、筹资活动产生的现金流量:
  吸收投资收到的现金-200,065,504.5100,074,640.86100,000,000
  其中:子公司吸收少数股东投资收到的现金-200,065,504.5100,074,640.86100,000,000
  取得借款收到的现金211,741,427.9838,311,614.86453,254,298.06343,015,109.13
  收到其他与筹资活动有关的现金-32,451,34331,660,315.5-
  筹资活动现金流入小计211,741,427.91,070,828,462.36584,989,254.42443,015,109.13
  偿还债务支付的现金181,788,167.851,044,409,453.42576,522,941.27436,716,594.08
  分配股利、利润或偿付利息支付的现金20,710,976.66122,118,800.45102,453,186.2582,076,935.53
  其中:子公司支付给少数股东的股利、利润3,500,0005,630,140.365,630,140.365,630,140.36
  支付其他与筹资活动有关的现金2,139,141.5812,272,561.817,911,297.245,463,606.44
  筹资活动现金流出小计204,638,286.091,178,800,815.68686,887,424.76524,257,136.05
  筹资活动产生的现金流量净额7,103,141.81-107,972,353.32-101,898,170.34-81,242,026.92
四、汇率变动对现金及现金等价物的影响-1,312,946.82-1,525,898.051,198,427.291,432,547.09
五、现金及现金等价物净增加额-34,238,631.5328,814,552.425,720,557.8962,702,246.63
  加:期初现金及现金等价物余额426,827,323.89398,012,771.47398,012,771.47398,012,771.47
  期末现金及现金等价物余额392,588,692.36426,827,323.89403,733,329.36460,715,018.1
补充资料:
  净利润-107,189,248.17-47,692,512.63
  资产减值准备-51,991,580.19-34,978,290.75
  固定资产和投资性房地产折旧-233,609,737.82-108,433,508.63
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-233,609,737.82-108,433,508.63
  无形资产摊销-14,161,302.16-6,822,642.41
  长期待摊费用摊销-18,831,706.24-8,648,608.09
  处置固定资产、无形资产和其他长期资产的损失-184,335.1--30,066.06
  固定资产报废损失-1,237,582.64-105,506.99
  公允价值变动损失-1,145,279.73-700,022.45
  财务费用-83,204,742.95-44,840,512.16
  投资损失--29,033,981.65--12,767,027.96
  递延所得税-7,231,354.73--2,769,466.75
  其中:递延所得税资产减少-8,001,882.23--2,474,926.44
    递延所得税负债增加--770,527.5--294,540.31
  存货的减少-5,297,774.08-32,157,727.87
  经营性应收项目的减少--65,804,937.73-46,422,549.8
  经营性应付项目的增加--27,051,334.96--89,793,973.38
  现金的期末余额-426,827,323.89-460,715,018.1
  减:现金的期初余额-398,012,771.47-398,012,771.47
  现金及现金等价物的净增加额-28,814,552.42-62,702,246.63
公告日期2026-04-302026-03-312025-10-242025-08-22
审计意见(境内)标准无保留意见
TOP↑