当前位置:首页 - 行情中心 - 北京利尔(002392) - 财务分析 - 现金流量表

北京利尔

(002392)

  

流通市值:125.94亿  总市值:129.53亿
流通股本:11.58亿   总股本:11.90亿

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1,793,790,461.687,426,571,468.35,527,947,831.593,221,129,137.12
  收到的税费返还2,298,918.765,437,726.157,905,382.174,905,755.19
  收到其他与经营活动有关的现金168,111,981.77144,377,574.68310,175,972.05217,580,121.66
  经营活动现金流入小计1,964,201,362.217,576,386,769.135,846,029,185.813,443,615,013.97
  购买商品、接受劳务支付的现金1,899,808,981.66,359,399,443.885,080,137,768.043,122,373,008.06
  支付给职工以及为职工支付的现金105,422,402.61526,334,211.54307,368,584.65189,331,024.87
  支付的各项税费64,626,394.88202,923,343.74162,138,195.48103,384,928.26
  支付其他与经营活动有关的现金107,423,021.63358,853,406.62364,937,541.92159,045,774.21
  经营活动现金流出小计2,177,280,800.727,447,510,405.785,914,582,090.093,574,134,735.4
  经营活动产生的现金流量净额-213,079,438.51128,876,363.35-68,552,904.28-130,519,721.43
二、投资活动产生的现金流量:
  收回投资收到的现金970,721,311.633,151,626,419.392,113,081,598.871,328,954,068.58
  取得投资收益收到的现金641,548.846,975,138.334,656,280.814,992,623.49
  处置固定资产、无形资产和其他长期资产收回的现金净额509,404.81,427,998.46113,000113,000
  投资活动现金流入小计971,872,265.273,160,029,556.182,117,850,879.681,334,059,692.07
  购建固定资产、无形资产和其他长期资产支付的现金13,453,085.9547,263,047.9410,310,044.469,306,857.24
  投资支付的现金1,011,430,5203,297,223,224.92,445,009,667.721,506,507,135.91
  取得子公司及其他营业单位支付的现金-34,144,165.5931,946,519.9131,946,519.91
  支付其他与投资活动有关的现金-41,195,237--
  投资活动现金流出小计1,024,883,605.953,419,825,675.432,487,266,232.091,547,760,513.06
  投资活动产生的现金流量净额-53,011,340.68-259,796,119.25-369,415,352.41-213,700,820.99
三、筹资活动产生的现金流量:
  吸收投资收到的现金-4,962,810.053,908,0251,347,984.09
  取得借款收到的现金-359,000,000261,694,045.4258,000,000
  收到其他与筹资活动有关的现金-515,622,773.44395,461,800200,000,000
  筹资活动现金流入平衡项目-000
  筹资活动现金流入小计-879,585,583.49661,063,870.4459,347,984.09
  偿还债务支付的现金7,500,000329,500,000154,771,249.9925,604,883.33
  分配股利、利润或偿付利息支付的现金1,736,374.9953,359,486.5350,235,254.258,270,882.36
  其中:子公司支付给少数股东的股利、利润-5,256,608.674,514,033.284,514,033.28
  支付其他与筹资活动有关的现金-164,242,485.95258,417,595.93194,417,595.93
  筹资活动现金流出小计9,236,374.99547,101,972.48463,424,100.17228,293,361.62
  筹资活动产生的现金流量净额-9,236,374.99332,483,611.01197,639,770.23231,054,622.47
四、汇率变动对现金及现金等价物的影响1,118,305.67-125,807.09846,035.621,088,722.72
五、现金及现金等价物净增加额-274,208,848.51201,438,048.02-239,482,450.84-112,077,197.23
  加:期初现金及现金等价物余额843,586,866.38642,148,818.36642,148,818.36642,148,818.36
  期末现金及现金等价物余额569,378,017.87843,586,866.38402,666,367.52530,071,621.13
补充资料:
  净利润-408,264,000.75-218,766,452.35
  资产减值准备-27,970,513.95-30,627,196.45
  固定资产和投资性房地产折旧-135,677,918.48-67,118,903.83
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-135,677,918.48-67,118,903.83
  无形资产摊销-18,097,603.02-7,641,911.94
  长期待摊费用摊销-5,284,644.24--
  处置固定资产、无形资产和其他长期资产的损失--1,789,412.02--1,374,035.68
  固定资产报废损失--103,724.24-3,556.92
  公允价值变动损失--47,560,892.05--8,329,277.19
  财务费用-15,663,384.6-10,048,293
  投资损失--120,407,739.25--88,575,226.58
  递延所得税-16,750,651.61-22,544,130.01
  其中:递延所得税资产减少-1,055,645.06--1,500,693.64
    递延所得税负债增加-15,695,006.55-24,044,823.65
  存货的减少--84,563,492.94--20,467,013.48
  经营性应收项目的减少--733,225,706.92--589,291,686.31
  经营性应付项目的增加-432,634,596.75-192,048,706.55
  其他-55,359,017.37-28,305,866.76
  现金的期末余额-843,586,866.38-530,071,621.13
  减:现金的期初余额-642,148,818.36-642,148,818.36
  现金及现金等价物的净增加额-201,438,048.02--112,077,197.23
公告日期2026-04-252026-04-102025-10-162025-08-27
审计意见(境内)标准无保留意见
TOP↑