当前位置:首页 - 行情中心 - 山东矿机(002526) - 财务分析 - 现金流量表

山东矿机

(002526)

  

流通市值:57.03亿  总市值:57.41亿
流通股本:17.71亿   总股本:17.83亿

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531,280,069.712,136,566,756.161,712,725,256.91,125,940,247.11
  收到的税费返还366,427.2623,830,748.0423,813,066.2122,743,842.95
  收到其他与经营活动有关的现金2,868,714.0112,359,259.3418,285,410.4714,886,569.69
  经营活动现金流入小计534,515,210.982,172,756,763.541,754,823,733.581,163,570,659.75
  购买商品、接受劳务支付的现金427,882,062.561,540,830,457.751,090,811,010.92811,146,533.22
  支付给职工以及为职工支付的现金109,159,629.16365,855,599.39273,815,973.44199,101,366.88
  支付的各项税费40,917,854.46198,651,803.93171,438,788.27129,158,106.2
  支付其他与经营活动有关的现金44,955,860.36139,760,890.58135,569,367.8399,340,702.08
  经营活动现金流出小计622,915,406.542,245,098,751.651,671,635,140.461,238,746,708.38
  经营活动产生的现金流量净额-88,400,195.56-72,341,988.1183,188,593.12-75,176,048.63
二、投资活动产生的现金流量:
  取得投资收益收到的现金447,211.9111,543,331.232,031,111.8328,462,982.81
  处置固定资产、无形资产和其他长期资产收回的现金净额303,437.9948,352.5159,160122,118
  收到的其他与投资活动有关的现金-449,483,649.39326,139,901.62326,139,901.62
  投资活动现金流入小计750,649.81461,975,333.09358,330,173.45354,725,002.43
  购建固定资产、无形资产和其他长期资产支付的现金19,921,255.87155,909,621.5105,281,951.0781,107,845.96
  支付其他与投资活动有关的现金10,000,000160,000,000160,000,000160,000,000
  投资活动现金流出小计29,921,255.87315,909,621.5265,281,951.07241,107,845.96
  投资活动产生的现金流量净额-29,170,606.06146,065,711.5993,048,222.38113,617,156.47
三、筹资活动产生的现金流量:
  吸收投资收到的现金-7,020,000--
  其中:子公司吸收少数股东投资收到的现金-7,020,000--
  取得借款收到的现金-263,000,000108,000,00020,000,000
  收到其他与筹资活动有关的现金40,420,00025,000,000121,520,600117,020,000
  筹资活动现金流入小计40,420,000295,020,000229,520,600137,020,000
  偿还债务支付的现金-253,440,000145,003,20050,000,000
  分配股利、利润或偿付利息支付的现金1,711,000.0121,225,397.4319,638,189.631,054,990.43
  其中:子公司支付给少数股东的股利、利润-540,000--
  支付其他与筹资活动有关的现金-30,761,061.4247,500,600150,000,000
  筹资活动现金流出小计1,711,000.01305,426,458.83412,141,989.63201,054,990.43
  筹资活动产生的现金流量净额38,708,999.99-10,406,458.83-182,621,389.63-64,034,990.43
四、汇率变动对现金及现金等价物的影响-17,821.65-64,517.35177,036.27128,458.14
五、现金及现金等价物净增加额-78,879,623.2863,252,747.3-6,207,537.86-25,465,424.45
  加:期初现金及现金等价物余额507,077,625.95443,824,878.65443,824,878.65443,824,878.65
  期末现金及现金等价物余额428,198,002.67507,077,625.95437,617,340.79418,359,454.2
补充资料:
  净利润-133,767,690.03-102,746,324.79
  资产减值准备-54,722,100.67-13,762,098.06
  固定资产和投资性房地产折旧-83,288,214.5-40,798,433.63
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-83,288,214.5-40,798,433.63
  无形资产摊销-11,087,332.08-5,624,950.27
  长期待摊费用摊销-532,782.08-249,238.38
  处置固定资产、无形资产和其他长期资产的损失-1,451,375.75--161,511.76
  固定资产报废损失-2,988,345.12-556,521.79
  公允价值变动损失--559,641.91-479,882.88
  财务费用-4,583,266.82-1,058,498.55
  投资损失--56,802,306.3--46,927,446.05
  递延所得税--41,122,015.35--38,120,700.35
  其中:递延所得税资产减少--40,456,426.84--38,032,745.91
    递延所得税负债增加--665,588.51--87,954.44
  存货的减少--296,098,784.75--194,206,023.34
  经营性应收项目的减少-44,094,286.41--33,500,339.75
  经营性应付项目的增加-47,368,659.91-72,464,024.27
  其他--62,415,005.56--
  现金的期末余额-507,077,625.95-418,359,454.2
  减:现金的期初余额-443,824,878.65-443,824,878.65
  现金及现金等价物的净增加额-63,252,747.3--25,465,424.45
公告日期2026-04-292026-04-222025-10-282025-08-22
审计意见(境内)标准无保留意见
TOP↑