当前位置:首页 - 行情中心 - 天原股份(002386) - 财务分析 - 现金流量表

天原股份

(002386)

  

流通市值:69.62亿  总市值:69.64亿
流通股本:13.01亿   总股本:13.02亿

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11,055,381,243.77,439,723,740.342,533,129,775.8310,639,032,797.01
  收到的税费返还10,471,798.379,548,440.664,301,581.8614,248,392.11
  收到其他与经营活动有关的现金175,246,861.24137,711,098.4480,446,561.73168,647,434.39
  经营活动现金流入小计11,241,099,903.317,586,983,279.442,617,877,919.4210,821,928,623.51
  购买商品、接受劳务支付的现金9,853,470,860.996,585,476,868.42,419,983,773.4710,027,480,584.21
  支付给职工以及为职工支付的现金560,679,496.8441,256,341.22251,779,358.3569,747,903.29
  支付的各项税费304,243,951.43213,561,231.489,482,666.51288,574,528.9
  支付其他与经营活动有关的现金213,903,354.84158,537,184.6128,886,042.89167,631,092.85
  经营活动现金流出小计10,932,297,664.067,398,831,625.622,890,131,841.1711,053,434,109.25
  经营活动产生的现金流量净额308,802,239.25188,151,653.82-272,253,921.75-231,505,485.74
二、投资活动产生的现金流量:
  收回投资收到的现金24,688,90024,688,900--
  取得投资收益收到的现金1,574,619.9946,027.4-5,461.1
  处置固定资产、无形资产和其他长期资产收回的现金净额17,323,738.94--229,268,996.85
  收到的其他与投资活动有关的现金65,195,592.4264,528,6002,100,000115,345,700
  投资活动现金流入小计108,782,851.3589,263,527.42,100,000344,620,157.95
  购建固定资产、无形资产和其他长期资产支付的现金646,823,942.26410,441,984.79189,610,518.791,055,156,138.79
  投资支付的现金95,873,20022,990,000-5,500,000
  支付其他与投资活动有关的现金5,097,615.714,327,719.0982,673,225.9771,885,588.46
  投资活动现金流出小计747,794,757.97437,759,703.88272,283,744.761,132,541,727.25
  投资活动产生的现金流量净额-639,011,906.62-348,496,176.48-270,183,744.76-787,921,569.3
三、筹资活动产生的现金流量:
  取得借款收到的现金2,710,649,993.942,046,106,556.321,338,000,0003,871,418,376.81
  收到其他与筹资活动有关的现金1,234,842,955.921,694,147,180.211,071,143,918.791,131,125,821.74
  筹资活动现金流入小计3,945,492,949.863,740,253,736.532,409,143,918.795,002,544,198.55
  偿还债务支付的现金2,906,484,146.232,239,441,780.941,231,152,065.293,371,241,250
  分配股利、利润或偿付利息支付的现金137,982,994.0698,655,261.2944,348,416.32197,756,045.99
  其中:子公司支付给少数股东的股利、利润---726,600
  支付其他与筹资活动有关的现金1,163,522,968.651,361,211,071.16828,552,089.681,110,362,428.17
  筹资活动现金流出小计4,207,990,108.943,699,308,113.392,104,052,571.294,679,359,724.16
  筹资活动产生的现金流量净额-262,497,159.0840,945,623.14305,091,347.5323,184,474.39
四、汇率变动对现金及现金等价物的影响4,266,896.35-2,588,494.09-804,104.4-2,093,118.55
五、现金及现金等价物净增加额-588,439,930.1-121,987,393.61-238,150,423.41-698,335,699.2
  加:期初现金及现金等价物余额1,353,486,285.021,353,486,285.021,353,486,285.022,051,821,984.22
  期末现金及现金等价物余额765,046,354.921,231,498,891.411,115,335,861.611,353,486,285.02
补充资料:
  净利润-198,945,426.68-29,744,087.61
  资产减值准备--12,538,933.22-87,565,749.02
  固定资产和投资性房地产折旧-317,068,363.92-532,590,156.52
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-317,068,363.92-532,590,156.52
  无形资产摊销-13,198,582.25-21,110,520.54
  长期待摊费用摊销-11,481,881.92-24,434,138.45
  处置固定资产、无形资产和其他长期资产的损失--9,010,433.76--183,004,608.12
  固定资产报废损失-503,117.97-4,826,139.23
  公允价值变动损失--44,485,705.97-13,965,160.27
  财务费用-79,768,308.55-160,629,719.96
  投资损失-44,830,849.19-62,966,173.92
  递延所得税-2,544,547.64-5,752,274.28
  其中:递延所得税资产减少-2,544,547.64-9,013,200.88
    递延所得税负债增加-0--3,260,926.6
  存货的减少-82,775,498.73--196,040,911.52
  经营性应收项目的减少--2,016,009,342.84--526,851,591.13
  经营性应付项目的增加-1,518,324,279.48--270,796,162.96
  现金的期末余额-1,231,498,891.41-1,353,486,285.02
  减:现金的期初余额-1,353,486,285.02-2,051,821,984.22
  现金及现金等价物的净增加额--121,987,393.61--698,335,699.2
公告日期2026-10-262026-08-272026-04-302026-03-27
审计意见(境内)标准无保留意见
TOP↑