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:63.16亿  总市值:66.41亿
流通股本:8.04亿   总股本:8.45亿

现金流量表

报告期2026-06-302026-03-312025-12-312025-09-30
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1,872,295,616.05922,662,3753,458,473,092.62,236,418,553.24
  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356,001.441,958.184,072,461.641,472,068.54
  收到其他与经营活动有关的现金54,966,639.9937,149,064.51201,218,615.9737,173,014.17
  经营活动现金流入的其他项目---0
  经营活动现金流入小计1,927,618,257.48959,813,397.693,663,764,170.212,275,063,635.95
  购买商品、接受劳务支付的现金1,885,994,735.7903,723,086.033,040,070,065.012,161,233,424.98
  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250,768,347.7147,564,395.71456,522,891.12355,727,651.92
  支付的各项税费48,094,193.8729,782,924.4979,004,776.9452,361,103.97
  支付其他与经营活动有关的现金184,460,947.44115,527,575.48275,976,653.98145,403,067.45
  经营活动现金流出的其他项目---0
  经营活动现金流出小计2,369,318,224.711,196,597,981.713,851,574,387.052,714,725,248.32
  经营活动产生的现金流量净额-441,699,967.23-236,784,584.02-187,810,216.84-439,661,612.37
二、投资活动产生的现金流量:
  收回投资收到的现金---0
  取得投资收益收到的现金005,150,837.694,963,392.81
  处置固定资产、无形资产和其他长期资产收回的现金净额1,091,090.5585,140.55315,568.46196,427.46
  收到的其他与投资活动有关的现金00284,264,401.58284,264,401.58
  投资活动现金流入小计1,091,090.5585,140.55289,730,807.73289,424,221.85
  购建固定资产、无形资产和其他长期资产支付的现金43,729,976.2431,909,200.932,049,121.6517,480,644.98
  投资支付的现金53,50053,50000
  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18,921,2280197,523,895.87197,523,895.87
  支付其他与投资活动有关的现金500,718.21500,718.215,417,917.470
  投资活动现金流出小计63,205,422.4532,463,419.11234,990,934.99215,004,540.85
  投资活动产生的现金流量净额-62,114,331.9-32,378,278.5654,739,872.7474,419,681
三、筹资活动产生的现金流量:
  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775,650,800267,000,0001,069,114,123.081,035,261,636.97
  收到其他与筹资活动有关的现金20,000,0000140,000,0000
  筹资活动现金流入小计795,650,800267,000,0001,209,114,123.081,035,261,636.97
  偿还债务支付的现金603,204,924.8174,604,5001,132,604,491.76700,606,110.63
  分配股利、利润或偿付利息支付的现金14,311,523.86,657,241.8681,357,302.2825,686,497.12
  其中:子公司支付给少数股东的股利、利润0051,694,513.920
  支付其他与筹资活动有关的现金44,587,772.5620,950,824.6612,402,899.1810,292,742.46
  筹资活动现金流出小计662,104,221.16202,212,566.521,226,364,693.22736,585,350.21
  筹资活动产生的现金流量净额133,546,578.8464,787,433.48-17,250,570.14298,676,286.76
四、汇率变动对现金及现金等价物的影响-3,805,402.67-1,637,814.7-1,326,283.29-150,711.97
五、现金及现金等价物净增加额-374,073,122.96-206,013,243.8-151,647,197.53-66,716,356.58
  加:期初现金及现金等价物余额834,955,672.99834,955,672.99986,602,870.52986,602,870.52
  期末现金及现金等价物余额460,882,550.03628,942,429.19834,955,672.99919,886,513.94
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2026-08-212026-04-282026-04-222025-10-27
审计意见(境内)标准无保留意见
TOP↑