当前位置:首页 - 行情中心 - 海南发展(002163) - 财务分析 - 现金流量表

海南发展

(002163)

  

流通市值:56.65亿  总市值:59.57亿
流通股本:8.04亿   总股本:8.45亿

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2,867,906,049.161,872,295,616.05922,662,3753,458,473,092.6
  收到的税费返还390,859.85356,001.441,958.184,072,461.64
  收到其他与经营活动有关的现金118,415,522.654,966,639.9937,149,064.51201,218,615.97
  经营活动现金流入小计2,986,712,431.611,927,618,257.48959,813,397.693,663,764,170.21
  购买商品、接受劳务支付的现金2,826,531,290.221,885,994,735.7903,723,086.033,040,070,065.01
  支付给职工以及为职工支付的现金347,780,695.87250,768,347.7147,564,395.71456,522,891.12
  支付的各项税费69,671,686.1448,094,193.8729,782,924.4979,004,776.94
  支付其他与经营活动有关的现金262,917,644.67184,460,947.44115,527,575.48275,976,653.98
  经营活动现金流出小计3,506,901,316.92,369,318,224.711,196,597,981.713,851,574,387.05
  经营活动产生的现金流量净额-520,188,885.29-441,699,967.23-236,784,584.02-187,810,216.84
二、投资活动产生的现金流量:
  取得投资收益收到的现金3,038,382.11005,150,837.69
  处置固定资产、无形资产和其他长期资产收回的现金净额2,165,379.781,091,090.5585,140.55315,568.46
  收到的其他与投资活动有关的现金000284,264,401.58
  投资活动现金流入小计5,203,761.891,091,090.5585,140.55289,730,807.73
  购建固定资产、无形资产和其他长期资产支付的现金68,073,675.2843,729,976.2431,909,200.932,049,121.65
  投资支付的现金53,50053,50053,5000
  取得子公司及其他营业单位支付的现金18,921,22818,921,2280197,523,895.87
  支付其他与投资活动有关的现金500,718.21500,718.21500,718.215,417,917.47
  投资活动现金流出小计87,549,121.4963,205,422.4532,463,419.11234,990,934.99
  投资活动产生的现金流量净额-82,345,359.6-62,114,331.9-32,378,278.5654,739,872.74
三、筹资活动产生的现金流量:
  取得借款收到的现金874,650,800775,650,800267,000,0001,069,114,123.08
  收到其他与筹资活动有关的现金121,000,00020,000,0000140,000,000
  筹资活动现金流入小计995,650,800795,650,800267,000,0001,209,114,123.08
  偿还债务支付的现金719,564,840603,204,924.8174,604,5001,132,604,491.76
  分配股利、利润或偿付利息支付的现金22,825,093.6314,311,523.86,657,241.8681,357,302.28
  其中:子公司支付给少数股东的股利、利润00051,694,513.92
  支付其他与筹资活动有关的现金119,742,375.1944,587,772.5620,950,824.6612,402,899.18
  筹资活动现金流出小计862,132,308.82662,104,221.16202,212,566.521,226,364,693.22
  筹资活动产生的现金流量净额133,518,491.18133,546,578.8464,787,433.48-17,250,570.14
四、汇率变动对现金及现金等价物的影响-4,840,923.41-3,805,402.67-1,637,814.7-1,326,283.29
五、现金及现金等价物净增加额-473,856,677.12-374,073,122.96-206,013,243.8-151,647,197.53
  加:期初现金及现金等价物余额834,955,672.99834,955,672.99834,955,672.99986,602,870.52
  期末现金及现金等价物余额361,098,995.87460,882,550.03628,942,429.19834,955,672.99
补充资料:
  净利润--41,516,527.04--456,485,970.88
  资产减值准备-50,880,951.17-446,523,530.76
  固定资产和投资性房地产折旧-20,071,354.77-64,640,405.62
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-20,071,354.77-64,640,405.62
  无形资产摊销-3,681,071.47-5,292,989.11
  长期待摊费用摊销-1,889,032.43-3,753,349.46
  处置固定资产、无形资产和其他长期资产的损失--36,308.27--113,520.65
  固定资产报废损失--8,361.15-353,015.65
  公允价值变动损失-2,280,300.75--1,364,658.75
  财务费用-24,557,160.61-31,143,902.28
  投资损失--11,338,982.01--22,858,683.97
  递延所得税-82,408.13--610,566.85
  其中:递延所得税资产减少-31,946,169.07-31,795,702.21
    递延所得税负债增加--31,863,760.94--32,406,269.06
  存货的减少--86,188,514.89--57,456,471.17
  经营性应收项目的减少--68,173,720.99--15,723,755.41
  经营性应付项目的增加--342,830,649.16--194,867,450.89
  其他--1,126,247.8--
  不涉及现金收支的投资和筹资活动金额其他项目---26,850,303.71
  现金的期末余额-460,882,550.03-834,955,672.99
  减:现金的期初余额-834,955,672.99-986,602,870.52
  现金及现金等价物的净增加额--374,073,122.96--151,647,197.53
公告日期2026-10-262026-08-212026-04-282026-04-22
审计意见(境内)标准无保留意见
TOP↑